[CEPAT] YoY TTM Result on 31-Oct-2002 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 140.7%
YoY- 450.64%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Revenue 117,030 127,265 119,401 96,961 7,716 4,433 7,068 75.25%
PBT 7,178 18,279 17,440 15,854 -3,488 -1,787 -3,325 -
Tax -5,716 -5,954 -5,513 -3,280 700 1,787 3,325 -
NP 1,462 12,325 11,927 12,574 -2,788 0 0 -
-
NP to SH 1,462 12,325 11,927 12,574 -3,586 -1,792 -3,334 -
-
Tax Rate 79.63% 32.57% 31.61% 20.69% - - - -
Total Cost 115,568 114,940 107,474 84,387 10,504 4,433 7,068 74.81%
-
Net Worth 157,187 155,304 130,973 0 42,261 -33,951 0 -
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Net Worth 157,187 155,304 130,973 0 42,261 -33,951 0 -
NOSH 215,324 215,700 201,528 201,939 63,076 16,090 16,107 67.91%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
NP Margin 1.25% 9.68% 9.99% 12.97% -36.13% 0.00% 0.00% -
ROE 0.93% 7.94% 9.11% 0.00% -8.49% 0.00% 0.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
RPS 54.35 59.00 59.25 48.01 12.23 27.55 43.88 4.37%
EPS 0.68 5.71 5.92 6.23 -5.69 -11.14 -20.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.6499 0.00 0.67 -2.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,939
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
RPS 36.75 39.96 37.49 30.45 2.42 1.39 2.22 75.24%
EPS 0.46 3.87 3.75 3.95 -1.13 -0.56 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4936 0.4877 0.4113 0.00 0.1327 -0.1066 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 29/06/01 31/10/00 -
Price 0.57 0.59 0.56 0.53 1.01 0.29 1.23 -
P/RPS 1.05 1.00 0.95 1.10 8.26 1.05 2.80 -17.80%
P/EPS 83.95 10.33 9.46 8.51 -17.77 -2.60 -5.94 -
EY 1.19 9.68 10.57 11.75 -5.63 -38.40 -16.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.86 0.00 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 30/06/01 31/10/00 CAGR
Date 25/11/05 10/12/04 30/12/03 30/12/02 - - - -
Price 0.54 0.65 0.53 0.48 0.00 0.00 0.00 -
P/RPS 0.99 1.10 0.89 1.00 0.00 0.00 0.00 -
P/EPS 79.53 11.38 8.96 7.71 0.00 0.00 0.00 -
EY 1.26 8.79 11.17 12.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.82 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