[CEPAT] YoY Quarter Result on 31-Jan-2003 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -24.99%
YoY- 43.12%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Revenue 32,602 33,907 33,370 30,301 22,339 0 1,991 68.80%
PBT 6,158 559 3,627 4,709 2,797 0 -1,113 -
Tax -1,691 -2,106 -1,059 -1,287 -406 0 1,113 -
NP 4,467 -1,547 2,568 3,422 2,391 0 0 -
-
NP to SH 4,467 -1,547 2,568 3,422 2,391 0 -1,113 -
-
Tax Rate 27.46% 376.74% 29.20% 27.33% 14.52% - - -
Total Cost 28,135 35,454 30,802 26,879 19,948 0 1,991 64.21%
-
Net Worth 252,482 154,699 138,590 0 129,904 0 -31,408 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Div 4,315 - - - - - - -
Div Payout % 96.62% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Net Worth 252,482 154,699 138,590 0 129,904 0 -31,408 -
NOSH 215,797 214,861 203,809 202,091 188,267 16,082 16,107 62.57%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
NP Margin 13.70% -4.56% 7.70% 11.29% 10.70% 0.00% 0.00% -
ROE 1.77% -1.00% 1.85% 0.00% 1.84% 0.00% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
RPS 15.11 15.78 16.37 14.99 11.87 0.00 12.36 3.83%
EPS 2.07 -0.72 1.26 1.70 1.27 0.00 -6.91 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.72 0.68 0.00 0.69 0.00 -1.95 -
Adjusted Per Share Value based on latest NOSH - 202,091
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
RPS 10.24 10.65 10.48 9.52 7.02 0.00 0.63 68.57%
EPS 1.40 -0.49 0.81 1.07 0.75 0.00 -0.35 -
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7929 0.4858 0.4352 0.00 0.4079 0.00 -0.0986 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 29/09/00 -
Price 0.51 0.63 0.60 0.47 0.89 0.87 1.17 -
P/RPS 3.38 3.99 3.66 3.13 7.50 0.00 9.47 -17.54%
P/EPS 24.64 -87.50 47.62 27.76 70.08 0.00 -16.93 -
EY 4.06 -1.14 2.10 3.60 1.43 0.00 -5.91 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.87 0.88 0.00 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Date 22/02/06 31/03/05 30/03/04 28/03/03 18/03/02 - 30/11/00 -
Price 0.51 0.54 0.62 0.41 0.93 0.00 1.00 -
P/RPS 3.38 3.42 3.79 2.73 7.84 0.00 8.09 -15.07%
P/EPS 24.64 -75.00 49.21 24.21 73.23 0.00 -14.47 -
EY 4.06 -1.33 2.03 4.13 1.37 0.00 -6.91 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 0.91 0.00 1.35 0.00 0.00 -

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
Post a Comment