[CEPAT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 47.42%
YoY- -29.76%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 79,082 73,536 55,200 54,464 57,380 79,024 55,980 5.92%
PBT 14,376 5,496 4,013 6,003 8,108 18,365 12,048 2.98%
Tax -3,684 -1,621 -940 -1,743 -1,486 -4,706 -3,032 3.29%
NP 10,692 3,875 3,073 4,260 6,622 13,659 9,016 2.87%
-
NP to SH 10,398 3,622 2,890 4,197 5,975 12,976 8,627 3.15%
-
Tax Rate 25.63% 29.49% 23.42% 29.04% 18.33% 25.62% 25.17% -
Total Cost 68,390 69,661 52,127 50,204 50,758 65,365 46,964 6.45%
-
Net Worth 466,540 457,271 310,410 410,926 404,746 387,985 357,343 4.54%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 466,540 457,271 310,410 410,926 404,746 387,985 357,343 4.54%
NOSH 318,446 318,446 310,410 318,446 318,446 0 211,446 7.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.52% 5.27% 5.57% 7.82% 11.54% 17.28% 16.11% -
ROE 2.23% 0.79% 0.93% 1.02% 1.48% 3.34% 2.41% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.60 23.80 17.78 17.63 18.57 38.09 26.47 -0.55%
EPS 3.37 1.17 0.93 1.36 1.93 6.25 4.08 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.00 1.33 1.31 1.87 1.69 -1.85%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.83 23.09 17.33 17.10 18.02 24.82 17.58 5.91%
EPS 3.27 1.14 0.91 1.32 1.88 4.07 2.71 3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4651 1.4359 0.9748 1.2904 1.271 1.2184 1.1221 4.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.70 0.78 0.955 0.90 0.98 0.87 0.65 -
P/RPS 2.73 3.28 5.37 5.11 5.28 2.28 2.46 1.74%
P/EPS 20.80 66.54 102.58 66.25 50.68 13.91 15.93 4.54%
EY 4.81 1.50 0.97 1.51 1.97 7.19 6.28 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.96 0.68 0.75 0.47 0.38 3.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 19/11/15 29/10/14 23/10/13 25/10/12 25/10/11 27/10/10 -
Price 0.69 0.775 0.93 0.905 0.98 0.89 0.89 -
P/RPS 2.70 3.26 5.23 5.13 5.28 2.34 3.36 -3.57%
P/EPS 20.50 66.11 99.89 66.62 50.68 14.23 21.81 -1.02%
EY 4.88 1.51 1.00 1.50 1.97 7.03 4.58 1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.93 0.68 0.75 0.48 0.53 -2.33%

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