[CEPAT] YoY Quarter Result on 31-Oct-2004 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
10-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 121.77%
YoY- 46.76%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 48,466 34,729 32,813 40,719 37,650 31,858 5,418 47.21%
PBT 11,818 5,903 8,983 9,622 6,424 6,292 -2,693 -
Tax -2,634 -1,192 -2,351 -2,849 -1,809 -1,730 2,693 -
NP 9,184 4,711 6,632 6,773 4,615 4,562 0 -
-
NP to SH 8,896 4,711 6,632 6,773 4,615 4,562 -2,788 -
-
Tax Rate 22.29% 20.19% 26.17% 29.61% 28.16% 27.50% - -
Total Cost 39,282 30,018 26,181 33,946 33,035 27,296 5,418 41.85%
-
Net Worth 0 260,288 157,187 155,304 130,973 0 42,261 -
Dividend
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 0 260,288 157,187 155,304 130,973 0 42,261 -
NOSH 215,399 215,114 215,324 215,700 201,528 201,939 63,076 24.20%
Ratio Analysis
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 18.95% 13.57% 20.21% 16.63% 12.26% 14.32% 0.00% -
ROE 0.00% 1.81% 4.22% 4.36% 3.52% 0.00% -6.60% -
Per Share
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 22.50 16.14 15.24 18.88 18.68 15.78 8.59 18.52%
EPS 4.13 2.19 3.08 3.14 2.29 2.26 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.21 0.73 0.72 0.6499 0.00 0.67 -
Adjusted Per Share Value based on latest NOSH - 215,700
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 15.22 10.91 10.30 12.79 11.82 10.00 1.70 47.23%
EPS 2.79 1.48 2.08 2.13 1.45 1.43 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8174 0.4936 0.4877 0.4113 0.00 0.1327 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.85 0.55 0.57 0.59 0.56 0.53 1.01 -
P/RPS 3.78 3.41 3.74 3.13 3.00 3.36 11.76 -18.15%
P/EPS 20.58 25.11 18.51 18.79 24.45 23.46 -22.85 -
EY 4.86 3.98 5.40 5.32 4.09 4.26 -4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.78 0.82 0.86 0.00 1.51 -
Price Multiplier on Announcement Date
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date - 14/12/06 25/11/05 10/12/04 30/12/03 30/12/02 16/01/02 -
Price 0.00 0.56 0.54 0.65 0.53 0.48 1.07 -
P/RPS 0.00 3.47 3.54 3.44 2.84 3.04 12.46 -
P/EPS 0.00 25.57 17.53 20.70 23.14 21.25 -24.21 -
EY 0.00 3.91 5.70 4.83 4.32 4.71 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.74 0.90 0.82 0.00 1.60 -

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