[CEPAT] YoY Quarter Result on 30-Apr-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 95.35%
YoY- 294.55%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 49,035 40,581 76,750 43,574 24,845 24,934 25,484 12.22%
PBT 8,723 4,590 18,353 7,187 3,048 -5,149 612 59.72%
Tax -2,961 -1,500 -3,216 629 -1,067 -551 -682 29.53%
NP 5,762 3,090 15,137 7,816 1,981 -5,700 -70 -
-
NP to SH 5,660 3,042 14,662 7,816 1,981 -5,700 -70 -
-
Tax Rate 33.94% 32.68% 17.52% -8.75% 35.01% - 111.44% -
Total Cost 43,273 37,491 61,613 35,758 22,864 30,634 25,554 9.72%
-
Net Worth 338,425 215,204 215,310 273,452 254,084 148,415 138,515 17.05%
Dividend
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 2,128 6,456 4,306 4,306 - - - -
Div Payout % 37.61% 212.23% 29.37% 55.10% - - - -
Equity
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 338,425 215,204 215,310 273,452 254,084 148,415 138,515 17.05%
NOSH 212,846 215,204 215,310 215,316 215,326 215,094 203,698 0.77%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 11.75% 7.61% 19.72% 17.94% 7.97% -22.86% -0.27% -
ROE 1.67% 1.41% 6.81% 2.86% 0.78% -3.84% -0.05% -
Per Share
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 23.04 18.86 35.65 20.24 11.54 11.59 12.51 11.36%
EPS 2.66 1.42 6.81 3.63 0.92 -2.65 -0.03 -
DPS 1.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.59 1.00 1.00 1.27 1.18 0.69 0.68 16.14%
Adjusted Per Share Value based on latest NOSH - 215,316
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 15.40 12.74 24.10 13.68 7.80 7.83 8.00 12.23%
EPS 1.78 0.96 4.60 2.45 0.62 -1.79 -0.02 -
DPS 0.67 2.03 1.35 1.35 0.00 0.00 0.00 -
NAPS 1.0627 0.6758 0.6761 0.8587 0.7979 0.4661 0.435 17.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 31/12/09 31/12/08 31/12/07 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.65 0.46 0.96 0.67 0.52 0.57 1.41 -
P/RPS 2.82 2.44 2.69 3.31 4.51 4.92 11.27 -21.66%
P/EPS 24.44 32.54 14.10 18.46 56.52 -21.51 -4,103.07 -
EY 4.09 3.07 7.09 5.42 1.77 -4.65 -0.02 -
DY 1.54 6.52 2.08 2.99 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.96 0.53 0.44 0.83 2.07 -24.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 24/02/10 25/02/09 27/02/08 29/06/07 26/05/06 30/06/05 21/06/04 -
Price 0.62 0.49 0.93 0.85 0.53 0.53 0.83 -
P/RPS 2.69 2.60 2.61 4.20 4.59 4.57 6.63 -14.69%
P/EPS 23.32 34.66 13.66 23.42 57.61 -20.00 -2,415.28 -
EY 4.29 2.88 7.32 4.27 1.74 -5.00 -0.04 -
DY 1.61 6.12 2.15 2.35 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.93 0.67 0.45 0.77 1.22 -18.20%

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