[CEPAT] YoY TTM Result on 31-Oct-2001 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
16-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -99.22%
YoY- -7.56%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
Revenue 127,265 119,401 96,961 7,716 4,433 7,068 12,240 71.52%
PBT 18,279 17,440 15,854 -3,488 -1,787 -3,325 -10,811 -
Tax -5,954 -5,513 -3,280 700 1,787 3,325 11,063 -
NP 12,325 11,927 12,574 -2,788 0 0 252 145.06%
-
NP to SH 12,325 11,927 12,574 -3,586 -1,792 -3,334 -10,813 -
-
Tax Rate 32.57% 31.61% 20.69% - - - - -
Total Cost 114,940 107,474 84,387 10,504 4,433 7,068 11,988 68.35%
-
Net Worth 155,304 130,973 0 42,261 -33,951 0 -30,436 -
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
Net Worth 155,304 130,973 0 42,261 -33,951 0 -30,436 -
NOSH 215,700 201,528 201,939 63,076 16,090 16,107 16,103 81.83%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
NP Margin 9.68% 9.99% 12.97% -36.13% 0.00% 0.00% 2.06% -
ROE 7.94% 9.11% 0.00% -8.49% 0.00% 0.00% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
RPS 59.00 59.25 48.01 12.23 27.55 43.88 76.01 -5.67%
EPS 5.71 5.92 6.23 -5.69 -11.14 -20.70 -67.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.6499 0.00 0.67 -2.11 0.00 -1.89 -
Adjusted Per Share Value based on latest NOSH - 63,076
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
RPS 39.96 37.49 30.45 2.42 1.39 2.22 3.84 71.55%
EPS 3.87 3.75 3.95 -1.13 -0.56 -1.05 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4877 0.4113 0.00 0.1327 -0.1066 0.00 -0.0956 -
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 29/06/01 31/10/00 30/06/00 -
Price 0.59 0.56 0.53 1.01 0.29 1.23 2.11 -
P/RPS 1.00 0.95 1.10 8.26 1.05 2.80 2.78 -20.99%
P/EPS 10.33 9.46 8.51 -17.77 -2.60 -5.94 -3.14 -
EY 9.68 10.57 11.75 -5.63 -38.40 -16.83 -31.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.00 1.51 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 30/06/00 CAGR
Date 10/12/04 30/12/03 30/12/02 - - - 30/08/00 -
Price 0.65 0.53 0.48 0.00 0.00 0.00 1.40 -
P/RPS 1.10 0.89 1.00 0.00 0.00 0.00 1.84 -11.17%
P/EPS 11.38 8.96 7.71 0.00 0.00 0.00 -2.09 -
EY 8.79 11.17 12.97 0.00 0.00 0.00 -47.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.00 0.00 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