[CEPAT] YoY Quarter Result on 31-Jan-2005 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -122.84%
YoY- -160.24%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 73,960 56,554 32,602 33,907 33,370 30,301 22,339 19.66%
PBT 13,700 15,221 6,158 559 3,627 4,709 2,797 26.90%
Tax -3,557 -4,113 -1,691 -2,106 -1,059 -1,287 -406 38.46%
NP 10,143 11,108 4,467 -1,547 2,568 3,422 2,391 24.19%
-
NP to SH 9,835 10,579 4,467 -1,547 2,568 3,422 2,391 23.62%
-
Tax Rate 25.96% 27.02% 27.46% 376.74% 29.20% 27.33% 14.52% -
Total Cost 63,817 45,446 28,135 35,454 30,802 26,879 19,948 19.05%
-
Net Worth 333,572 0 252,482 154,699 138,590 0 129,904 15.19%
Dividend
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - 4,315 - - - - -
Div Payout % - - 96.62% - - - - -
Equity
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 333,572 0 252,482 154,699 138,590 0 129,904 15.19%
NOSH 215,207 215,458 215,797 214,861 203,809 202,091 188,267 2.02%
Ratio Analysis
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 13.71% 19.64% 13.70% -4.56% 7.70% 11.29% 10.70% -
ROE 2.95% 0.00% 1.77% -1.00% 1.85% 0.00% 1.84% -
Per Share
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 34.37 26.25 15.11 15.78 16.37 14.99 11.87 17.28%
EPS 4.57 4.91 2.07 -0.72 1.26 1.70 1.27 21.16%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.00 1.17 0.72 0.68 0.00 0.69 12.90%
Adjusted Per Share Value based on latest NOSH - 214,861
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 23.23 17.76 10.24 10.65 10.48 9.52 7.02 19.65%
EPS 3.09 3.32 1.40 -0.49 0.81 1.07 0.75 23.65%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 1.0475 0.00 0.7929 0.4858 0.4352 0.00 0.4079 15.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 30/09/08 28/09/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.59 0.81 0.51 0.63 0.60 0.47 0.89 -
P/RPS 1.72 3.09 3.38 3.99 3.66 3.13 7.50 -19.81%
P/EPS 12.91 16.50 24.64 -87.50 47.62 27.76 70.08 -22.40%
EY 7.75 6.06 4.06 -1.14 2.10 3.60 1.43 28.84%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.44 0.87 0.88 0.00 1.29 -16.74%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/10/08 - 22/02/06 31/03/05 30/03/04 28/03/03 18/03/02 -
Price 0.41 0.00 0.51 0.54 0.62 0.41 0.93 -
P/RPS 1.19 0.00 3.38 3.42 3.79 2.73 7.84 -24.62%
P/EPS 8.97 0.00 24.64 -75.00 49.21 24.21 73.23 -27.01%
EY 11.15 0.00 4.06 -1.33 2.03 4.13 1.37 36.94%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.44 0.75 0.91 0.00 1.35 -21.88%

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