[CEPAT] YoY TTM Result on 31-Jul-2005 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -37.87%
YoY- -84.23%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Revenue 174,060 129,424 117,353 124,936 124,196 70,521 113,609 11.24%
PBT 36,877 21,383 20,987 7,817 15,081 6,869 17,308 20.80%
Tax -6,676 -5,443 -5,712 -6,214 -4,914 -1,645 -5,434 5.27%
NP 30,201 15,940 15,275 1,603 10,167 5,224 11,874 26.26%
-
NP to SH 29,473 15,940 15,275 1,603 10,167 5,224 11,874 25.49%
-
Tax Rate 18.10% 25.45% 27.22% 79.49% 32.58% 23.95% 31.40% -
Total Cost 143,859 113,484 102,078 123,333 114,029 65,297 101,735 9.04%
-
Net Worth 279,803 0 256,083 151,447 148,398 0 126,232 22.00%
Dividend
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Div 4,306 - 4,315 - - - - -
Div Payout % 14.61% - 28.25% - - - - -
Equity
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Net Worth 279,803 0 256,083 151,447 148,398 0 126,232 22.00%
NOSH 215,233 215,107 215,196 216,354 215,070 200,782 201,328 1.68%
Ratio Analysis
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
NP Margin 17.35% 12.32% 13.02% 1.28% 8.19% 7.41% 10.45% -
ROE 10.53% 0.00% 5.96% 1.06% 6.85% 0.00% 9.41% -
Per Share
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
RPS 80.87 60.17 54.53 57.75 57.75 35.12 56.43 9.40%
EPS 13.69 7.41 7.10 0.74 4.73 2.60 5.90 23.40%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 0.00 1.19 0.70 0.69 0.00 0.627 19.98%
Adjusted Per Share Value based on latest NOSH - 216,354
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
RPS 54.66 40.64 36.85 39.23 39.00 22.15 35.68 11.24%
EPS 9.26 5.01 4.80 0.50 3.19 1.64 3.73 25.50%
DPS 1.35 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.00 0.8042 0.4756 0.466 0.00 0.3964 22.00%
Price Multiplier on Financial Quarter End Date
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Date 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 31/07/03 -
Price 0.87 0.60 0.55 0.71 0.71 0.55 0.48 -
P/RPS 1.08 1.00 1.01 1.23 1.23 1.57 0.85 6.16%
P/EPS 6.35 8.10 7.75 95.83 15.02 21.14 8.14 -6.01%
EY 15.74 12.35 12.91 1.04 6.66 4.73 12.29 6.37%
DY 2.30 0.00 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.46 1.01 1.03 0.00 0.77 -3.41%
Price Multiplier on Announcement Date
31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 31/07/03 CAGR
Date - - 21/09/06 12/09/05 30/09/04 13/09/02 29/09/03 -
Price 0.00 0.00 0.55 0.59 0.62 0.49 0.42 -
P/RPS 0.00 0.00 1.01 1.02 1.07 1.40 0.74 -
P/EPS 0.00 0.00 7.75 79.63 13.12 18.83 7.12 -
EY 0.00 0.00 12.91 1.26 7.62 5.31 14.04 -
DY 0.00 0.00 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.46 0.84 0.90 0.00 0.67 -

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