[CEPAT] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -7.16%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 195,669 115,725 127,802 122,470 104,923 30,055 4,552 75.80%
PBT 46,533 12,777 15,211 16,358 17,766 -683 -1,803 -
Tax -9,225 -5,301 -7,001 -5,285 -4,161 286 1,803 -
NP 37,308 7,476 8,210 11,073 13,605 -397 0 -
-
NP to SH 36,051 7,476 8,210 11,073 13,605 -1,187 -1,811 -
-
Tax Rate 19.82% 41.49% 46.03% 32.31% 23.42% - - -
Total Cost 158,361 108,249 119,592 111,397 91,318 30,452 4,552 70.31%
-
Net Worth 0 252,482 154,699 138,590 0 129,904 0 -
Dividend
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 4,306 - - - - - - -
Div Payout % 11.95% - - - - - - -
Equity
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 0 252,482 154,699 138,590 0 129,904 0 -
NOSH 215,458 215,797 214,861 203,809 202,091 188,267 16,082 47.59%
Ratio Analysis
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 19.07% 6.46% 6.42% 9.04% 12.97% -1.32% 0.00% -
ROE 0.00% 2.96% 5.31% 7.99% 0.00% -0.91% 0.00% -
Per Share
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 90.82 53.63 59.48 60.09 51.92 15.96 28.30 19.11%
EPS 16.73 3.46 3.82 5.43 6.73 -0.63 -11.26 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.17 0.72 0.68 0.00 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 203,809
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 61.44 36.34 40.13 38.46 32.95 9.44 1.43 75.79%
EPS 11.32 2.35 2.58 3.48 4.27 -0.37 -0.57 -
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7929 0.4858 0.4352 0.00 0.4079 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/09/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.81 0.51 0.63 0.60 0.47 0.89 0.87 -
P/RPS 0.89 0.95 1.06 1.00 0.91 5.58 3.07 -16.95%
P/EPS 4.84 14.72 16.49 11.04 6.98 -141.16 -7.73 -
EY 20.66 6.79 6.07 9.06 14.32 -0.71 -12.94 -
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.87 0.88 0.00 1.29 0.00 -
Price Multiplier on Announcement Date
30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date - 22/02/06 31/03/05 30/03/04 28/03/03 - - -
Price 0.00 0.51 0.54 0.62 0.41 0.00 0.00 -
P/RPS 0.00 0.95 0.91 1.03 0.79 0.00 0.00 -
P/EPS 0.00 14.72 14.13 11.41 6.09 0.00 0.00 -
EY 0.00 6.79 7.08 8.76 16.42 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.75 0.91 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