[CEPAT] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.76%
YoY- 136.83%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 55,980 40,695 73,960 56,554 32,602 33,907 33,370 8.06%
PBT 12,048 5,277 13,700 15,221 6,158 559 3,627 19.72%
Tax -3,032 -1,798 -3,557 -4,113 -1,691 -2,106 -1,059 17.08%
NP 9,016 3,479 10,143 11,108 4,467 -1,547 2,568 20.72%
-
NP to SH 8,627 3,342 9,835 10,579 4,467 -1,547 2,568 19.92%
-
Tax Rate 25.17% 34.07% 25.96% 27.02% 27.46% 376.74% 29.20% -
Total Cost 46,964 37,216 63,817 45,446 28,135 35,454 30,802 6.52%
-
Net Worth 357,343 342,824 333,572 0 252,482 154,699 138,590 15.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - 4,315 - - -
Div Payout % - - - - 96.62% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 357,343 342,824 333,572 0 252,482 154,699 138,590 15.26%
NOSH 211,446 215,612 215,207 215,458 215,797 214,861 203,809 0.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 16.11% 8.55% 13.71% 19.64% 13.70% -4.56% 7.70% -
ROE 2.41% 0.97% 2.95% 0.00% 1.77% -1.00% 1.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 26.47 18.87 34.37 26.25 15.11 15.78 16.37 7.47%
EPS 4.08 1.55 4.57 4.91 2.07 -0.72 1.26 19.26%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.69 1.59 1.55 0.00 1.17 0.72 0.68 14.62%
Adjusted Per Share Value based on latest NOSH - 215,458
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 17.58 12.78 23.23 17.76 10.24 10.65 10.48 8.06%
EPS 2.71 1.05 3.09 3.32 1.40 -0.49 0.81 19.85%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 1.1221 1.0766 1.0475 0.00 0.7929 0.4858 0.4352 15.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 31/01/05 30/01/04 -
Price 0.65 0.62 0.59 0.81 0.51 0.63 0.60 -
P/RPS 2.46 3.28 1.72 3.09 3.38 3.99 3.66 -5.78%
P/EPS 15.93 40.00 12.91 16.50 24.64 -87.50 47.62 -15.14%
EY 6.28 2.50 7.75 6.06 4.06 -1.14 2.10 17.85%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.00 0.44 0.87 0.88 -11.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Date 27/10/10 29/10/09 28/10/08 - 22/02/06 31/03/05 30/03/04 -
Price 0.89 0.61 0.41 0.00 0.51 0.54 0.62 -
P/RPS 3.36 3.23 1.19 0.00 3.38 3.42 3.79 -1.78%
P/EPS 21.81 39.35 8.97 0.00 24.64 -75.00 49.21 -11.48%
EY 4.58 2.54 11.15 0.00 4.06 -1.33 2.03 12.97%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.53 0.38 0.26 0.00 0.44 0.75 0.91 -7.78%

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