[CEPAT] YoY TTM Result on 31-Jul-2004 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 4.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Revenue 129,424 117,353 124,936 124,196 70,521 113,609 4,433 81.34%
PBT 21,383 20,987 7,817 15,081 6,869 17,308 -1,795 -
Tax -5,443 -5,712 -6,214 -4,914 -1,645 -5,434 1,795 -
NP 15,940 15,275 1,603 10,167 5,224 11,874 0 -
-
NP to SH 15,940 15,275 1,603 10,167 5,224 11,874 -1,800 -
-
Tax Rate 25.45% 27.22% 79.49% 32.58% 23.95% 31.40% - -
Total Cost 113,484 102,078 123,333 114,029 65,297 101,735 4,433 77.18%
-
Net Worth 0 256,083 151,447 148,398 0 126,232 0 -
Dividend
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Div - 4,315 - - - - - -
Div Payout % - 28.25% - - - - - -
Equity
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Net Worth 0 256,083 151,447 148,398 0 126,232 0 -
NOSH 215,107 215,196 216,354 215,070 200,782 201,328 16,090 58.00%
Ratio Analysis
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
NP Margin 12.32% 13.02% 1.28% 8.19% 7.41% 10.45% 0.00% -
ROE 0.00% 5.96% 1.06% 6.85% 0.00% 9.41% 0.00% -
Per Share
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
RPS 60.17 54.53 57.75 57.75 35.12 56.43 27.55 14.77%
EPS 7.41 7.10 0.74 4.73 2.60 5.90 -11.19 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.19 0.70 0.69 0.00 0.627 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,070
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
RPS 40.64 36.85 39.23 39.00 22.15 35.68 1.39 81.38%
EPS 5.01 4.80 0.50 3.19 1.64 3.73 -0.57 -
DPS 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8042 0.4756 0.466 0.00 0.3964 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Date 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 31/07/03 31/07/01 -
Price 0.60 0.55 0.71 0.71 0.55 0.48 0.40 -
P/RPS 1.00 1.01 1.23 1.23 1.57 0.85 1.45 -6.34%
P/EPS 8.10 7.75 95.83 15.02 21.14 8.14 -3.58 -
EY 12.35 12.91 1.04 6.66 4.73 12.29 -27.97 -
DY 0.00 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 1.01 1.03 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 31/07/01 CAGR
Date - 21/09/06 12/09/05 30/09/04 13/09/02 29/09/03 - -
Price 0.00 0.55 0.59 0.62 0.49 0.42 0.00 -
P/RPS 0.00 1.01 1.02 1.07 1.40 0.74 0.00 -
P/EPS 0.00 7.75 79.63 13.12 18.83 7.12 0.00 -
EY 0.00 12.91 1.26 7.62 5.31 14.04 0.00 -
DY 0.00 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.84 0.90 0.00 0.67 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