[CEPAT] YoY TTM Result on 31-Jul-2003 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 4.7%
YoY- 759.67%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
Revenue 117,353 124,936 124,196 113,609 4,433 4,696 13,414 40.81%
PBT 20,987 7,817 15,081 17,308 -1,795 -1,690 -10,673 -
Tax -5,712 -6,214 -4,914 -5,434 1,795 1,690 10,925 -
NP 15,275 1,603 10,167 11,874 0 0 252 91.11%
-
NP to SH 15,275 1,603 10,167 11,874 -1,800 -1,700 -10,670 -
-
Tax Rate 27.22% 79.49% 32.58% 31.40% - - - -
Total Cost 102,078 123,333 114,029 101,735 4,433 4,696 13,162 38.16%
-
Net Worth 256,083 151,447 148,398 126,232 0 -33,185 -28,836 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
Div 4,315 - - - - - - -
Div Payout % 28.25% - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
Net Worth 256,083 151,447 148,398 126,232 0 -33,185 -28,836 -
NOSH 215,196 216,354 215,070 201,328 16,090 16,109 16,109 50.53%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
NP Margin 13.02% 1.28% 8.19% 10.45% 0.00% 0.00% 1.88% -
ROE 5.96% 1.06% 6.85% 9.41% 0.00% 0.00% 0.00% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
RPS 54.53 57.75 57.75 56.43 27.55 29.15 83.27 -6.46%
EPS 7.10 0.74 4.73 5.90 -11.19 -10.55 -66.23 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.70 0.69 0.627 0.00 -2.06 -1.79 -
Adjusted Per Share Value based on latest NOSH - 201,328
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
RPS 36.85 39.23 39.00 35.68 1.39 1.47 4.21 40.82%
EPS 4.80 0.50 3.19 3.73 -0.57 -0.53 -3.35 -
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8042 0.4756 0.466 0.3964 0.00 -0.1042 -0.0906 -
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/01 30/03/01 31/03/00 -
Price 0.55 0.71 0.71 0.48 0.40 0.27 3.96 -
P/RPS 1.01 1.23 1.23 0.85 1.45 0.93 4.76 -21.70%
P/EPS 7.75 95.83 15.02 8.14 -3.58 -2.56 -5.98 -
EY 12.91 1.04 6.66 12.29 -27.97 -39.08 -16.73 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.01 1.03 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/01 31/03/01 31/03/00 CAGR
Date 21/09/06 12/09/05 30/09/04 29/09/03 - - 31/05/00 -
Price 0.55 0.59 0.62 0.42 0.00 0.00 2.61 -
P/RPS 1.01 1.02 1.07 0.74 0.00 0.00 3.13 -16.34%
P/EPS 7.75 79.63 13.12 7.12 0.00 0.00 -3.94 -
EY 12.91 1.26 7.62 14.04 0.00 0.00 -25.38 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.84 0.90 0.67 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