[CEPAT] YoY Quarter Result on 31-Oct-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 17.05%
YoY- 162.85%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Revenue 49,731 41,633 72,123 66,969 48,466 34,729 32,813 9.32%
PBT 4,141 7,838 16,046 17,619 11,818 5,903 8,983 -15.29%
Tax -1,219 -2,089 -3,086 -4,686 -2,634 -1,192 -2,351 -13.13%
NP 2,922 5,749 12,960 12,933 9,184 4,711 6,632 -16.11%
-
NP to SH 2,774 5,492 12,284 12,383 8,896 4,711 6,632 -17.03%
-
Tax Rate 29.44% 26.65% 19.23% 26.60% 22.29% 20.19% 26.17% -
Total Cost 46,809 35,884 59,163 54,036 39,282 30,018 26,181 13.26%
-
Net Worth 349,396 338,134 323,263 292,884 0 260,288 157,187 18.67%
Dividend
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Div 2,117 3,230 4,310 - - - - -
Div Payout % 76.34% 58.82% 35.09% - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Net Worth 349,396 338,134 323,263 292,884 0 260,288 157,187 18.67%
NOSH 211,755 215,372 215,508 215,356 215,399 215,114 215,324 -0.35%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
NP Margin 5.88% 13.81% 17.97% 19.31% 18.95% 13.57% 20.21% -
ROE 0.79% 1.62% 3.80% 4.23% 0.00% 1.81% 4.22% -
Per Share
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
RPS 23.49 19.33 33.47 31.10 22.50 16.14 15.24 9.71%
EPS 1.31 2.55 5.70 5.75 4.13 2.19 3.08 -16.74%
DPS 1.00 1.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.57 1.50 1.36 0.00 1.21 0.73 19.09%
Adjusted Per Share Value based on latest NOSH - 215,356
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
RPS 15.62 13.07 22.65 21.03 15.22 10.91 10.30 9.33%
EPS 0.87 1.72 3.86 3.89 2.79 1.48 2.08 -17.04%
DPS 0.66 1.01 1.35 0.00 0.00 0.00 0.00 -
NAPS 1.0972 1.0618 1.0151 0.9197 0.00 0.8174 0.4936 18.67%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Date 30/06/10 30/06/09 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 -
Price 0.59 0.59 0.83 0.93 0.85 0.55 0.57 -
P/RPS 2.51 3.05 2.48 2.99 3.78 3.41 3.74 -8.19%
P/EPS 45.04 23.14 14.56 16.17 20.58 25.11 18.51 20.99%
EY 2.22 4.32 6.87 6.18 4.86 3.98 5.40 -17.34%
DY 1.69 2.54 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.55 0.68 0.00 0.45 0.78 -15.27%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 CAGR
Date 28/07/10 21/08/09 29/07/08 28/11/07 - 14/12/06 25/11/05 -
Price 0.64 0.66 0.75 0.92 0.00 0.56 0.54 -
P/RPS 2.73 3.41 2.24 2.96 0.00 3.47 3.54 -5.41%
P/EPS 48.85 25.88 13.16 16.00 0.00 25.57 17.53 24.56%
EY 2.05 3.86 7.60 6.25 0.00 3.91 5.70 -19.68%
DY 1.56 2.27 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.50 0.68 0.00 0.46 0.74 -12.82%

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