[CEPAT] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 8.2%
YoY- 1246.17%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Revenue 115,725 127,802 122,470 104,923 30,055 4,552 9,390 60.05%
PBT 12,777 15,211 16,358 17,766 -683 -1,803 -12,176 -
Tax -5,301 -7,001 -5,285 -4,161 286 1,803 12,176 -
NP 7,476 8,210 11,073 13,605 -397 0 0 -
-
NP to SH 7,476 8,210 11,073 13,605 -1,187 -1,811 -12,178 -
-
Tax Rate 41.49% 46.03% 32.31% 23.42% - - - -
Total Cost 108,249 119,592 111,397 91,318 30,452 4,552 9,390 58.06%
-
Net Worth 252,482 154,699 138,590 0 129,904 0 -31,408 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Net Worth 252,482 154,699 138,590 0 129,904 0 -31,408 -
NOSH 215,797 214,861 203,809 202,091 188,267 16,082 16,107 62.57%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
NP Margin 6.46% 6.42% 9.04% 12.97% -1.32% 0.00% 0.00% -
ROE 2.96% 5.31% 7.99% 0.00% -0.91% 0.00% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
RPS 53.63 59.48 60.09 51.92 15.96 28.30 58.30 -1.55%
EPS 3.46 3.82 5.43 6.73 -0.63 -11.26 -75.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.72 0.68 0.00 0.69 0.00 -1.95 -
Adjusted Per Share Value based on latest NOSH - 202,091
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
RPS 36.34 40.13 38.46 32.95 9.44 1.43 2.95 60.04%
EPS 2.35 2.58 3.48 4.27 -0.37 -0.57 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7929 0.4858 0.4352 0.00 0.4079 0.00 -0.0986 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 29/09/00 -
Price 0.51 0.63 0.60 0.47 0.89 0.87 1.17 -
P/RPS 0.95 1.06 1.00 0.91 5.58 3.07 2.01 -13.09%
P/EPS 14.72 16.49 11.04 6.98 -141.16 -7.73 -1.55 -
EY 6.79 6.07 9.06 14.32 -0.71 -12.94 -64.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.87 0.88 0.00 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 30/09/00 CAGR
Date 22/02/06 31/03/05 30/03/04 28/03/03 - - 30/11/00 -
Price 0.51 0.54 0.62 0.41 0.00 0.00 1.00 -
P/RPS 0.95 0.91 1.03 0.79 0.00 0.00 1.72 -10.52%
P/EPS 14.72 14.13 11.41 6.09 0.00 0.00 -1.32 -
EY 6.79 7.08 8.76 16.42 0.00 0.00 -75.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 0.91 0.00 0.00 0.00 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