[CEPAT] YoY Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -9.94%
YoY- 206.15%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Revenue 98,871 74,273 132,421 114,044 83,411 61,822 58,189 12.03%
PBT 11,366 11,907 34,915 29,926 17,383 8,701 11,769 -0.74%
Tax -3,033 -3,134 -6,635 -7,793 -4,198 -1,795 -3,060 -0.18%
NP 8,333 8,773 28,280 22,133 13,185 6,906 8,709 -0.94%
-
NP to SH 7,971 8,419 27,026 21,143 12,897 6,906 8,709 -1.87%
-
Tax Rate 26.68% 26.32% 19.00% 26.04% 24.15% 20.63% 26.00% -
Total Cost 90,538 65,500 104,141 91,911 70,226 54,916 49,480 13.82%
-
Net Worth 348,863 338,051 323,277 293,113 0 260,319 157,365 18.60%
Dividend
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Div 2,114 3,229 4,310 - - - - -
Div Payout % 26.53% 38.36% 15.95% - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Net Worth 348,863 338,051 323,277 293,113 0 260,319 157,365 18.60%
NOSH 211,432 215,319 215,518 215,524 215,308 215,140 215,569 -0.41%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
NP Margin 8.43% 11.81% 21.36% 19.41% 15.81% 11.17% 14.97% -
ROE 2.28% 2.49% 8.36% 7.21% 0.00% 2.65% 5.53% -
Per Share
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
RPS 46.76 34.49 61.44 52.91 38.74 28.74 26.99 12.50%
EPS 3.77 3.91 12.54 9.81 5.99 3.21 4.04 -1.47%
DPS 1.00 1.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.57 1.50 1.36 0.00 1.21 0.73 19.09%
Adjusted Per Share Value based on latest NOSH - 215,356
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
RPS 31.05 23.32 41.58 35.81 26.19 19.41 18.27 12.03%
EPS 2.50 2.64 8.49 6.64 4.05 2.17 2.73 -1.86%
DPS 0.66 1.01 1.35 0.00 0.00 0.00 0.00 -
NAPS 1.0955 1.0616 1.0152 0.9205 0.00 0.8175 0.4942 18.60%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Date 30/06/10 30/06/09 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 -
Price 0.59 0.59 0.83 0.93 0.85 0.55 0.57 -
P/RPS 1.26 1.71 1.35 1.76 2.19 1.91 2.11 -10.46%
P/EPS 15.65 15.09 6.62 9.48 14.19 17.13 14.11 2.24%
EY 6.39 6.63 15.11 10.55 7.05 5.84 7.09 -2.20%
DY 1.69 2.54 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.55 0.68 0.00 0.45 0.78 -15.27%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Date 28/07/10 21/08/09 29/07/08 28/11/07 - 14/12/06 25/11/05 -
Price 0.64 0.66 0.75 0.92 0.00 0.56 0.54 -
P/RPS 1.37 1.91 1.22 1.74 0.00 1.95 2.00 -7.78%
P/EPS 16.98 16.88 5.98 9.38 0.00 17.45 13.37 5.25%
EY 5.89 5.92 16.72 10.66 0.00 5.73 7.48 -4.99%
DY 1.56 2.27 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.50 0.68 0.00 0.46 0.74 -12.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment