[CEPAT] YoY Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Quarter Result
Revenue	76,965	49,035	40,581	76,750	43,574	24,845	24,934	21.97%
YoY %	56.96%	20.83%	-47.13%	76.14%	75.38%	-0.36%	-	-
Horiz. %	308.67%	196.66%	162.75%	307.81%	174.76%	99.64%	100.00%	-
PBT	11,863	8,723	4,590	18,353	7,187	3,048	-5,149	-
YoY %	36.00%	90.04%	-74.99%	155.36%	135.79%	159.20%	-	-
Horiz. %	-230.39%	-169.41%	-89.14%	-356.44%	-139.58%	-59.20%	100.00%	-
Tax	-3,344	-2,961	-1,500	-3,216	629	-1,067	-551	37.41%
YoY %	-12.93%	-97.40%	53.36%	-611.29%	158.95%	-93.65%	-	-
Horiz. %	606.90%	537.39%	272.23%	583.67%	-114.16%	193.65%	100.00%	-
NP	8,519	5,762	3,090	15,137	7,816	1,981	-5,700	-
YoY %	47.85%	86.47%	-79.59%	93.67%	294.55%	134.75%	-	-
Horiz. %	-149.46%	-101.09%	-54.21%	-265.56%	-137.12%	-34.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,285	5,660	3,042	14,662	7,816	1,981	-5,700	-
YoY %	46.38%	86.06%	-79.25%	87.59%	294.55%	134.75%	-	-
Horiz. %	-145.35%	-99.30%	-53.37%	-257.23%	-137.12%	-34.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.19%	33.94%	32.68%	17.52%	-8.75%	35.01%	-	-
YoY %	-16.94%	3.86%	86.53%	300.23%	-124.99%	0.00%	-	-
Horiz. %	80.52%	96.94%	93.34%	50.04%	-24.99%	100.00%	-	-
Total Cost	68,446	43,273	37,491	61,613	35,758	22,864	30,634	15.22%
YoY %	58.17%	15.42%	-39.15%	72.31%	56.39%	-25.36%	-	-
Horiz. %	223.43%	141.26%	122.38%	201.13%	116.73%	74.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	363,525	338,425	215,204	215,310	273,452	254,084	148,415	17.10%
YoY %	7.42%	57.26%	-0.05%	-21.26%	7.62%	71.20%	-	-
Horiz. %	244.94%	228.03%	145.00%	145.07%	184.25%	171.20%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	2,113	2,128	6,456	4,306	4,306	-	-	-
YoY %	-0.70%	-67.04%	49.93%	0.00%	0.00%	-	-	-
Horiz. %	49.07%	49.42%	149.93%	100.00%	100.00%	-	-	-
Div Payout %	25.51%	37.61%	212.23%	29.37%	55.10%	-	-	-
YoY %	-32.17%	-82.28%	622.61%	-46.70%	0.00%	-	-	-
Horiz. %	46.30%	68.26%	385.17%	53.30%	100.00%	-	-	-

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	363,525	338,425	215,204	215,310	273,452	254,084	148,415	17.10%
YoY %	7.42%	57.26%	-0.05%	-21.26%	7.62%	71.20%	-	-
Horiz. %	244.94%	228.03%	145.00%	145.07%	184.25%	171.20%	100.00%	-
NOSH	211,352	212,846	215,204	215,310	215,316	215,326	215,094	-0.30%
YoY %	-0.70%	-1.10%	-0.05%	-0.00%	-0.00%	0.11%	-	-
Horiz. %	98.26%	98.95%	100.05%	100.10%	100.10%	100.11%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	11.07%	11.75%	7.61%	19.72%	17.94%	7.97%	-22.86%	-
YoY %	-5.79%	54.40%	-61.41%	9.92%	125.09%	134.86%	-	-
Horiz. %	-48.43%	-51.40%	-33.29%	-86.26%	-78.48%	-34.86%	100.00%	-
ROE	2.28%	1.67%	1.41%	6.81%	2.86%	0.78%	-3.84%	-
YoY %	36.53%	18.44%	-79.30%	138.11%	266.67%	120.31%	-	-
Horiz. %	-59.38%	-43.49%	-36.72%	-177.34%	-74.48%	-20.31%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	36.42	23.04	18.86	35.65	20.24	11.54	11.59	22.35%
YoY %	58.07%	22.16%	-47.10%	76.14%	75.39%	-0.43%	-	-
Horiz. %	314.24%	198.79%	162.73%	307.59%	174.63%	99.57%	100.00%	-
EPS	3.92	2.66	1.42	6.81	3.63	0.92	-2.65	-
YoY %	47.37%	87.32%	-79.15%	87.60%	294.57%	134.72%	-	-
Horiz. %	-147.92%	-100.38%	-53.58%	-256.98%	-136.98%	-34.72%	100.00%	-
DPS	1.00	1.00	3.00	2.00	2.00	0.00	0.00	-
YoY %	0.00%	-66.67%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	150.00%	100.00%	100.00%	-	-	-
NAPS	1.72	1.59	1.00	1.00	1.27	1.18	0.69	17.46%
YoY %	8.18%	59.00%	0.00%	-21.26%	7.63%	71.01%	-	-
Horiz. %	249.28%	230.43%	144.93%	144.93%	184.06%	171.01%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 215,310
RPS	24.17	15.40	12.74	24.10	13.68	7.80	7.83	21.97%
YoY %	56.95%	20.88%	-47.14%	76.17%	75.38%	-0.38%	-	-
Horiz. %	308.68%	196.68%	162.71%	307.79%	174.71%	99.62%	100.00%	-
EPS	2.60	1.78	0.96	4.60	2.45	0.62	-1.79	-
YoY %	46.07%	85.42%	-79.13%	87.76%	295.16%	134.64%	-	-
Horiz. %	-145.25%	-99.44%	-53.63%	-256.98%	-136.87%	-34.64%	100.00%	-
DPS	0.66	0.67	2.03	1.35	1.35	0.00	0.00	-
YoY %	-1.49%	-67.00%	50.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	48.89%	49.63%	150.37%	100.00%	100.00%	-	-	-
NAPS	1.1416	1.0627	0.6758	0.6761	0.8587	0.7979	0.4661	17.10%
YoY %	7.42%	57.25%	-0.04%	-21.26%	7.62%	71.19%	-	-
Horiz. %	244.93%	228.00%	144.99%	145.05%	184.23%	171.19%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	30/04/07	28/04/06	29/04/05	-
Price	0.99	0.65	0.46	0.96	0.67	0.52	0.57	-
P/RPS	2.72	2.82	2.44	2.69	3.31	4.51	4.92	-9.91%
YoY %	-3.55%	15.57%	-9.29%	-18.73%	-26.61%	-8.33%	-	-
Horiz. %	55.28%	57.32%	49.59%	54.67%	67.28%	91.67%	100.00%	-
P/EPS	25.26	24.44	32.54	14.10	18.46	56.52	-21.51	-
YoY %	3.36%	-24.89%	130.78%	-23.62%	-67.34%	362.76%	-	-
Horiz. %	-117.43%	-113.62%	-151.28%	-65.55%	-85.82%	-262.76%	100.00%	-
EY	3.96	4.09	3.07	7.09	5.42	1.77	-4.65	-
YoY %	-3.18%	33.22%	-56.70%	30.81%	206.21%	138.06%	-	-
Horiz. %	-85.16%	-87.96%	-66.02%	-152.47%	-116.56%	-38.06%	100.00%	-
DY	1.01	1.54	6.52	2.08	2.99	0.00	0.00	-
YoY %	-34.42%	-76.38%	213.46%	-30.43%	0.00%	0.00%	-	-
Horiz. %	33.78%	51.51%	218.06%	69.57%	100.00%	-	-	-
P/NAPS	0.58	0.41	0.46	0.96	0.53	0.44	0.83	-6.12%
YoY %	41.46%	-10.87%	-52.08%	81.13%	20.45%	-46.99%	-	-
Horiz. %	69.88%	49.40%	55.42%	115.66%	63.86%	53.01%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	24/02/10	25/02/09	27/02/08	29/06/07	26/05/06	30/06/05	-
Price	0.83	0.62	0.49	0.93	0.85	0.53	0.53	-
P/RPS	2.28	2.69	2.60	2.61	4.20	4.59	4.57	-11.53%
YoY %	-15.24%	3.46%	-0.38%	-37.86%	-8.50%	0.44%	-	-
Horiz. %	49.89%	58.86%	56.89%	57.11%	91.90%	100.44%	100.00%	-
P/EPS	21.17	23.32	34.66	13.66	23.42	57.61	-20.00	-
YoY %	-9.22%	-32.72%	153.73%	-41.67%	-59.35%	388.05%	-	-
Horiz. %	-105.85%	-116.60%	-173.30%	-68.30%	-117.10%	-288.05%	100.00%	-
EY	4.72	4.29	2.88	7.32	4.27	1.74	-5.00	-
YoY %	10.02%	48.96%	-60.66%	71.43%	145.40%	134.80%	-	-
Horiz. %	-94.40%	-85.80%	-57.60%	-146.40%	-85.40%	-34.80%	100.00%	-
DY	1.20	1.61	6.12	2.15	2.35	0.00	0.00	-
YoY %	-25.47%	-73.69%	184.65%	-8.51%	0.00%	0.00%	-	-
Horiz. %	51.06%	68.51%	260.43%	91.49%	100.00%	-	-	-
P/NAPS	0.48	0.39	0.49	0.93	0.67	0.45	0.77	-7.99%
YoY %	23.08%	-20.41%	-47.31%	38.81%	48.89%	-41.56%	-	-
Horiz. %	62.34%	50.65%	63.64%	120.78%	87.01%	58.44%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos