[CEPAT] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.09%
YoY- -60.47%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 64,726 70,354 51,277 53,975 68,298 48,609 53,703 3.15%
PBT 3,928 13,205 7,050 4,672 11,437 3,905 7,932 -11.04%
Tax -1,077 -2,543 -1,686 -1,314 -2,895 -1,056 -2,106 -10.57%
NP 2,851 10,662 5,364 3,358 8,542 2,849 5,826 -11.22%
-
NP to SH 2,467 9,682 5,068 3,266 8,263 2,847 5,282 -11.91%
-
Tax Rate 27.42% 19.26% 23.91% 28.12% 25.31% 27.04% 26.55% -
Total Cost 61,875 59,692 45,913 50,617 59,756 45,760 47,877 4.36%
-
Net Worth 349,132 485,078 457,271 457,271 308,991 407,836 398,567 -2.18%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 349,132 485,078 457,271 457,271 308,991 407,836 398,567 -2.18%
NOSH 318,446 318,446 318,446 318,446 308,991 318,446 318,446 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.40% 15.15% 10.46% 6.22% 12.51% 5.86% 10.85% -
ROE 0.71% 2.00% 1.11% 0.71% 2.67% 0.70% 1.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.95 22.77 16.60 17.47 22.10 15.73 17.38 3.16%
EPS 0.80 3.13 1.64 1.06 2.67 0.92 1.71 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.57 1.48 1.48 1.00 1.32 1.29 -2.18%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.33 22.09 16.10 16.95 21.45 15.26 16.86 3.16%
EPS 0.77 3.04 1.59 1.03 2.59 0.89 1.66 -12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0964 1.5233 1.4359 1.4359 0.9703 1.2807 1.2516 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.705 0.82 0.67 0.79 1.03 0.93 1.02 -
P/RPS 3.37 3.60 4.04 4.52 4.66 5.91 5.87 -8.83%
P/EPS 88.29 26.17 40.85 74.73 38.52 100.93 59.66 6.74%
EY 1.13 3.82 2.45 1.34 2.60 0.99 1.68 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.45 0.53 1.03 0.70 0.79 -3.95%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 25/07/18 09/08/17 27/07/16 29/07/15 23/07/14 24/07/13 25/07/12 -
Price 0.71 0.845 0.635 0.785 1.02 0.945 1.06 -
P/RPS 3.39 3.71 3.83 4.49 4.61 6.01 6.10 -9.32%
P/EPS 88.92 26.97 38.71 74.26 38.14 102.55 62.00 6.19%
EY 1.12 3.71 2.58 1.35 2.62 0.98 1.61 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.43 0.53 1.02 0.72 0.82 -4.29%

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