[CEPAT] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -152.98%
YoY- -118.83%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 103,882 63,108 44,135 44,448 65,794 79,082 73,536 5.92%
PBT 16,789 7,656 -619 -1,395 10,005 14,376 5,496 20.43%
Tax -4,298 -1,883 680 314 -2,395 -3,684 -1,621 17.62%
NP 12,491 5,773 61 -1,081 7,610 10,692 3,875 21.51%
-
NP to SH 11,616 5,349 -1,957 -1,307 6,940 10,398 3,622 21.41%
-
Tax Rate 25.60% 24.60% - - 23.94% 25.63% 29.49% -
Total Cost 91,391 57,335 44,074 45,529 58,184 68,390 69,661 4.62%
-
Net Worth 352,222 327,505 342,953 349,132 491,257 466,540 457,271 -4.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 352,222 327,505 342,953 349,132 491,257 466,540 457,271 -4.25%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.02% 9.15% 0.14% -2.43% 11.57% 13.52% 5.27% -
ROE 3.30% 1.63% -0.57% -0.37% 1.41% 2.23% 0.79% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.62 20.43 14.28 14.39 21.29 25.60 23.80 5.92%
EPS 3.76 1.73 -0.63 -0.42 2.25 3.37 1.17 21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.06 1.11 1.13 1.59 1.51 1.48 -4.25%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.62 19.82 13.86 13.96 20.66 24.83 23.09 5.92%
EPS 3.65 1.68 -0.61 -0.41 2.18 3.27 1.14 21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1061 1.0284 1.077 1.0964 1.5427 1.4651 1.4359 -4.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.665 0.575 0.495 0.67 0.91 0.70 0.78 -
P/RPS 1.98 2.82 3.47 4.66 4.27 2.73 3.28 -8.06%
P/EPS 17.69 33.21 -78.15 -158.38 40.51 20.80 66.54 -19.79%
EY 5.65 3.01 -1.28 -0.63 2.47 4.81 1.50 24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.45 0.59 0.57 0.46 0.53 1.51%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/10/21 16/11/20 23/10/19 27/11/18 01/11/17 20/10/16 19/11/15 -
Price 0.795 0.67 0.495 0.59 0.91 0.69 0.775 -
P/RPS 2.36 3.28 3.47 4.10 4.27 2.70 3.26 -5.23%
P/EPS 21.15 38.70 -78.15 -139.47 40.51 20.50 66.11 -17.28%
EY 4.73 2.58 -1.28 -0.72 2.47 4.88 1.51 20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.45 0.52 0.57 0.46 0.52 5.07%

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