[CEPAT] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 114.62%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 72,123 66,969 48,466 34,729 32,813 40,719 37,650 14.93%
PBT 16,046 17,619 11,818 5,903 8,983 9,622 6,424 21.66%
Tax -3,086 -4,686 -2,634 -1,192 -2,351 -2,849 -1,809 12.12%
NP 12,960 12,933 9,184 4,711 6,632 6,773 4,615 24.75%
-
NP to SH 12,284 12,383 8,896 4,711 6,632 6,773 4,615 23.33%
-
Tax Rate 19.23% 26.60% 22.29% 20.19% 26.17% 29.61% 28.16% -
Total Cost 59,163 54,036 39,282 30,018 26,181 33,946 33,035 13.29%
-
Net Worth 323,263 292,884 0 260,288 157,187 155,304 130,973 21.35%
Dividend
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 4,310 - - - - - - -
Div Payout % 35.09% - - - - - - -
Equity
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 323,263 292,884 0 260,288 157,187 155,304 130,973 21.35%
NOSH 215,508 215,356 215,399 215,114 215,324 215,700 201,528 1.44%
Ratio Analysis
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 17.97% 19.31% 18.95% 13.57% 20.21% 16.63% 12.26% -
ROE 3.80% 4.23% 0.00% 1.81% 4.22% 4.36% 3.52% -
Per Share
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 33.47 31.10 22.50 16.14 15.24 18.88 18.68 13.30%
EPS 5.70 5.75 4.13 2.19 3.08 3.14 2.29 21.57%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.36 0.00 1.21 0.73 0.72 0.6499 19.62%
Adjusted Per Share Value based on latest NOSH - 215,114
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 22.65 21.03 15.22 10.91 10.30 12.79 11.82 14.94%
EPS 3.86 3.89 2.79 1.48 2.08 2.13 1.45 23.33%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0151 0.9197 0.00 0.8174 0.4936 0.4877 0.4113 21.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.83 0.93 0.85 0.55 0.57 0.59 0.56 -
P/RPS 2.48 2.99 3.78 3.41 3.74 3.13 3.00 -3.99%
P/EPS 14.56 16.17 20.58 25.11 18.51 18.79 24.45 -10.50%
EY 6.87 6.18 4.86 3.98 5.40 5.32 4.09 11.74%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.00 0.45 0.78 0.82 0.86 -9.13%
Price Multiplier on Announcement Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 29/07/08 28/11/07 - 14/12/06 25/11/05 10/12/04 30/12/03 -
Price 0.75 0.92 0.00 0.56 0.54 0.65 0.53 -
P/RPS 2.24 2.96 0.00 3.47 3.54 3.44 2.84 -4.95%
P/EPS 13.16 16.00 0.00 25.57 17.53 20.70 23.14 -11.38%
EY 7.60 6.25 0.00 3.91 5.70 4.83 4.32 12.86%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.00 0.46 0.74 0.90 0.82 -10.05%

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