[CEPAT] YoY Quarter Result on 31-Mar-2008 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.55%
YoY- 268.46%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
Revenue 60,506 49,140 32,640 60,298 47,075 34,945 27,093 18.78%
PBT 11,028 7,225 4,069 18,869 12,307 5,565 2,798 34.14%
Tax -2,473 -1,814 -1,045 -3,549 -3,107 -1,564 -603 35.29%
NP 8,555 5,411 3,024 15,320 9,200 4,001 2,195 33.82%
-
NP to SH 8,152 5,197 2,927 14,742 8,760 4,001 2,195 32.45%
-
Tax Rate 22.42% 25.11% 25.68% 18.81% 25.25% 28.10% 21.55% -
Total Cost 51,951 43,729 29,616 44,978 37,875 30,944 24,898 17.06%
-
Net Worth 372,843 346,466 335,744 314,668 279,803 0 256,083 8.37%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
Net Worth 372,843 346,466 335,744 314,668 279,803 0 256,083 8.37%
NOSH 210,646 211,260 215,220 215,526 215,233 215,107 215,196 -0.45%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
NP Margin 14.14% 11.01% 9.26% 25.41% 19.54% 11.45% 8.10% -
ROE 2.19% 1.50% 0.87% 4.68% 3.13% 0.00% 0.86% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
RPS 28.72 23.26 15.17 27.98 21.87 16.25 12.59 19.32%
EPS 3.87 2.46 1.36 6.84 4.07 1.86 1.02 33.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.64 1.56 1.46 1.30 0.00 1.19 8.87%
Adjusted Per Share Value based on latest NOSH - 215,526
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
RPS 19.00 15.43 10.25 18.94 14.78 10.97 8.51 18.77%
EPS 2.56 1.63 0.92 4.63 2.75 1.26 0.69 32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1708 1.088 1.0543 0.9881 0.8787 0.00 0.8042 8.37%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 30/03/07 31/07/06 -
Price 0.83 0.64 0.50 0.83 0.87 0.60 0.55 -
P/RPS 2.89 2.75 3.30 2.97 3.98 3.69 4.37 -8.47%
P/EPS 21.45 26.02 36.76 12.13 21.38 32.26 53.92 -17.91%
EY 4.66 3.84 2.72 8.24 4.68 3.10 1.85 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.32 0.57 0.67 0.00 0.46 0.46%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 CAGR
Date 21/04/11 28/04/10 27/04/09 15/05/08 29/08/07 - 21/09/06 -
Price 0.87 0.63 0.58 0.99 0.73 0.00 0.55 -
P/RPS 3.03 2.71 3.82 3.54 3.34 0.00 4.37 -7.54%
P/EPS 22.48 25.61 42.65 14.47 17.94 0.00 53.92 -17.08%
EY 4.45 3.90 2.34 6.91 5.58 0.00 1.85 20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.37 0.68 0.56 0.00 0.46 1.36%

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