[CEPAT] YoY Quarter Result on 31-Oct-2005 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 219.31%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 66,969 48,466 34,729 32,813 40,719 37,650 31,858 16.01%
PBT 17,619 11,818 5,903 8,983 9,622 6,424 6,292 22.85%
Tax -4,686 -2,634 -1,192 -2,351 -2,849 -1,809 -1,730 22.04%
NP 12,933 9,184 4,711 6,632 6,773 4,615 4,562 23.15%
-
NP to SH 12,383 8,896 4,711 6,632 6,773 4,615 4,562 22.09%
-
Tax Rate 26.60% 22.29% 20.19% 26.17% 29.61% 28.16% 27.50% -
Total Cost 54,036 39,282 30,018 26,181 33,946 33,035 27,296 14.62%
-
Net Worth 292,884 0 260,288 157,187 155,304 130,973 0 -
Dividend
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 292,884 0 260,288 157,187 155,304 130,973 0 -
NOSH 215,356 215,399 215,114 215,324 215,700 201,528 201,939 1.29%
Ratio Analysis
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 19.31% 18.95% 13.57% 20.21% 16.63% 12.26% 14.32% -
ROE 4.23% 0.00% 1.81% 4.22% 4.36% 3.52% 0.00% -
Per Share
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 31.10 22.50 16.14 15.24 18.88 18.68 15.78 14.52%
EPS 5.75 4.13 2.19 3.08 3.14 2.29 2.26 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 0.00 1.21 0.73 0.72 0.6499 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,324
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 21.03 15.22 10.91 10.30 12.79 11.82 10.00 16.01%
EPS 3.89 2.79 1.48 2.08 2.13 1.45 1.43 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9197 0.00 0.8174 0.4936 0.4877 0.4113 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.93 0.85 0.55 0.57 0.59 0.56 0.53 -
P/RPS 2.99 3.78 3.41 3.74 3.13 3.00 3.36 -2.30%
P/EPS 16.17 20.58 25.11 18.51 18.79 24.45 23.46 -7.16%
EY 6.18 4.86 3.98 5.40 5.32 4.09 4.26 7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.45 0.78 0.82 0.86 0.00 -
Price Multiplier on Announcement Date
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 28/11/07 - 14/12/06 25/11/05 10/12/04 30/12/03 30/12/02 -
Price 0.92 0.00 0.56 0.54 0.65 0.53 0.48 -
P/RPS 2.96 0.00 3.47 3.54 3.44 2.84 3.04 -0.53%
P/EPS 16.00 0.00 25.57 17.53 20.70 23.14 21.25 -5.51%
EY 6.25 0.00 3.91 5.70 4.83 4.32 4.71 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.46 0.74 0.90 0.82 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