[CEPAT] YoY TTM Result on 31-Jan-2005 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -33.39%
YoY- -25.86%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 283,131 195,669 115,725 127,802 122,470 104,923 30,055 39.98%
PBT 66,968 46,533 12,777 15,211 16,358 17,766 -683 -
Tax -13,408 -9,225 -5,301 -7,001 -5,285 -4,161 286 -
NP 53,560 37,308 7,476 8,210 11,073 13,605 -397 -
-
NP to SH 51,523 36,051 7,476 8,210 11,073 13,605 -1,187 -
-
Tax Rate 20.02% 19.82% 41.49% 46.03% 32.31% 23.42% - -
Total Cost 229,571 158,361 108,249 119,592 111,397 91,318 30,452 35.38%
-
Net Worth 333,572 0 252,482 154,699 138,590 0 129,904 15.19%
Dividend
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 8,616 4,306 - - - - - -
Div Payout % 16.72% 11.95% - - - - - -
Equity
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 333,572 0 252,482 154,699 138,590 0 129,904 15.19%
NOSH 215,207 215,458 215,797 214,861 203,809 202,091 188,267 2.02%
Ratio Analysis
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 18.92% 19.07% 6.46% 6.42% 9.04% 12.97% -1.32% -
ROE 15.45% 0.00% 2.96% 5.31% 7.99% 0.00% -0.91% -
Per Share
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 131.56 90.82 53.63 59.48 60.09 51.92 15.96 37.20%
EPS 23.94 16.73 3.46 3.82 5.43 6.73 -0.63 -
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.00 1.17 0.72 0.68 0.00 0.69 12.90%
Adjusted Per Share Value based on latest NOSH - 214,861
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 88.91 61.44 36.34 40.13 38.46 32.95 9.44 39.97%
EPS 16.18 11.32 2.35 2.58 3.48 4.27 -0.37 -
DPS 2.71 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0475 0.00 0.7929 0.4858 0.4352 0.00 0.4079 15.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 30/09/08 28/09/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.59 0.81 0.51 0.63 0.60 0.47 0.89 -
P/RPS 0.45 0.89 0.95 1.06 1.00 0.91 5.58 -31.44%
P/EPS 2.46 4.84 14.72 16.49 11.04 6.98 -141.16 -
EY 40.58 20.66 6.79 6.07 9.06 14.32 -0.71 -
DY 6.78 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.44 0.87 0.88 0.00 1.29 -16.74%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/10/08 - 22/02/06 31/03/05 30/03/04 28/03/03 - -
Price 0.41 0.00 0.51 0.54 0.62 0.41 0.00 -
P/RPS 0.31 0.00 0.95 0.91 1.03 0.79 0.00 -
P/EPS 1.71 0.00 14.72 14.13 11.41 6.09 0.00 -
EY 58.39 0.00 6.79 7.08 8.76 16.42 0.00 -
DY 9.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.44 0.75 0.91 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