[CEPAT] YoY Quarter Result on 30-Apr-2005 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -268.46%
YoY- -8042.86%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 76,750 43,574 24,845 24,934 25,484 20,796 19,735 27.04%
PBT 18,353 7,187 3,048 -5,149 612 2,709 3,852 31.67%
Tax -3,216 629 -1,067 -551 -682 -1,396 -332 49.21%
NP 15,137 7,816 1,981 -5,700 -70 1,313 3,520 29.31%
-
NP to SH 14,662 7,816 1,981 -5,700 -70 1,313 3,520 28.59%
-
Tax Rate 17.52% -8.75% 35.01% - 111.44% 51.53% 8.62% -
Total Cost 61,613 35,758 22,864 30,634 25,554 19,483 16,215 26.52%
-
Net Worth 215,310 273,452 254,084 148,415 138,515 123,576 137,508 8.22%
Dividend
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 4,306 4,306 - - - - - -
Div Payout % 29.37% 55.10% - - - - - -
Equity
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 215,310 273,452 254,084 148,415 138,515 123,576 137,508 8.22%
NOSH 215,310 215,316 215,326 215,094 203,698 202,584 190,270 2.20%
Ratio Analysis
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 19.72% 17.94% 7.97% -22.86% -0.27% 6.31% 17.84% -
ROE 6.81% 2.86% 0.78% -3.84% -0.05% 1.06% 2.56% -
Per Share
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 35.65 20.24 11.54 11.59 12.51 10.27 10.37 24.31%
EPS 6.81 3.63 0.92 -2.65 -0.03 0.65 1.85 25.81%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.18 0.69 0.68 0.61 0.7227 5.89%
Adjusted Per Share Value based on latest NOSH - 215,094
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 24.10 13.68 7.80 7.83 8.00 6.53 6.20 27.03%
EPS 4.60 2.45 0.62 -1.79 -0.02 0.41 1.11 28.47%
DPS 1.35 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6761 0.8587 0.7979 0.4661 0.435 0.3881 0.4318 8.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 31/12/07 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.96 0.67 0.52 0.57 1.41 0.40 0.68 -
P/RPS 2.69 3.31 4.51 4.92 11.27 3.90 6.56 -14.53%
P/EPS 14.10 18.46 56.52 -21.51 -4,103.07 61.72 36.76 -15.53%
EY 7.09 5.42 1.77 -4.65 -0.02 1.62 2.72 18.39%
DY 2.08 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.53 0.44 0.83 2.07 0.66 0.94 0.37%
Price Multiplier on Announcement Date
31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 27/02/08 29/06/07 26/05/06 30/06/05 21/06/04 27/06/03 25/06/02 -
Price 0.93 0.85 0.53 0.53 0.83 0.44 0.53 -
P/RPS 2.61 4.20 4.59 4.57 6.63 4.29 5.11 -11.16%
P/EPS 13.66 23.42 57.61 -20.00 -2,415.28 67.89 28.65 -12.23%
EY 7.32 4.27 1.74 -5.00 -0.04 1.47 3.49 13.94%
DY 2.15 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 0.45 0.77 1.22 0.72 0.73 4.35%

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