[CEPAT] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -65.02%
YoY- -31.14%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 65,794 79,082 73,536 55,200 54,464 57,380 79,024 -3.00%
PBT 10,005 14,376 5,496 4,013 6,003 8,108 18,365 -9.61%
Tax -2,395 -3,684 -1,621 -940 -1,743 -1,486 -4,706 -10.63%
NP 7,610 10,692 3,875 3,073 4,260 6,622 13,659 -9.28%
-
NP to SH 6,940 10,398 3,622 2,890 4,197 5,975 12,976 -9.89%
-
Tax Rate 23.94% 25.63% 29.49% 23.42% 29.04% 18.33% 25.62% -
Total Cost 58,184 68,390 69,661 52,127 50,204 50,758 65,365 -1.91%
-
Net Worth 491,257 466,540 457,271 310,410 410,926 404,746 387,985 4.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 491,257 466,540 457,271 310,410 410,926 404,746 387,985 4.00%
NOSH 318,446 318,446 318,446 310,410 318,446 318,446 0 -
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.57% 13.52% 5.27% 5.57% 7.82% 11.54% 17.28% -
ROE 1.41% 2.23% 0.79% 0.93% 1.02% 1.48% 3.34% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.29 25.60 23.80 17.78 17.63 18.57 38.09 -9.23%
EPS 2.25 3.37 1.17 0.93 1.36 1.93 6.25 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.51 1.48 1.00 1.33 1.31 1.87 -2.66%
Adjusted Per Share Value based on latest NOSH - 310,410
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.66 24.83 23.09 17.33 17.10 18.02 24.82 -3.00%
EPS 2.18 3.27 1.14 0.91 1.32 1.88 4.07 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5427 1.4651 1.4359 0.9748 1.2904 1.271 1.2184 4.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.91 0.70 0.78 0.955 0.90 0.98 0.87 -
P/RPS 4.27 2.73 3.28 5.37 5.11 5.28 2.28 11.01%
P/EPS 40.51 20.80 66.54 102.58 66.25 50.68 13.91 19.48%
EY 2.47 4.81 1.50 0.97 1.51 1.97 7.19 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.53 0.96 0.68 0.75 0.47 3.26%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/11/17 20/10/16 19/11/15 29/10/14 23/10/13 25/10/12 25/10/11 -
Price 0.91 0.69 0.775 0.93 0.905 0.98 0.89 -
P/RPS 4.27 2.70 3.26 5.23 5.13 5.28 2.34 10.53%
P/EPS 40.51 20.50 66.11 99.89 66.62 50.68 14.23 19.03%
EY 2.47 4.88 1.51 1.00 1.50 1.97 7.03 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.52 0.93 0.68 0.75 0.48 2.90%

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