[CEPAT] YoY TTM Result on 31-Oct-2004 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
10-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 21.23%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 159,642 119,269 117,030 127,265 119,401 96,961 7,716 70.69%
PBT 31,687 17,907 7,178 18,279 17,440 15,854 -3,488 -
Tax -5,653 -4,553 -5,716 -5,954 -5,513 -3,280 700 -
NP 26,034 13,354 1,462 12,325 11,927 12,574 -2,788 -
-
NP to SH 25,746 13,354 1,462 12,325 11,927 12,574 -3,586 -
-
Tax Rate 17.84% 25.43% 79.63% 32.57% 31.61% 20.69% - -
Total Cost 133,608 105,915 115,568 114,940 107,474 84,387 10,504 56.65%
-
Net Worth 0 260,288 157,187 155,304 130,973 0 42,261 -
Dividend
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 4,306 4,315 - - - - - -
Div Payout % 16.73% 32.32% - - - - - -
Equity
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 0 260,288 157,187 155,304 130,973 0 42,261 -
NOSH 215,399 215,114 215,324 215,700 201,528 201,939 63,076 24.20%
Ratio Analysis
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 16.31% 11.20% 1.25% 9.68% 9.99% 12.97% -36.13% -
ROE 0.00% 5.13% 0.93% 7.94% 9.11% 0.00% -8.49% -
Per Share
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 74.11 55.44 54.35 59.00 59.25 48.01 12.23 37.43%
EPS 11.95 6.21 0.68 5.71 5.92 6.23 -5.69 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.21 0.73 0.72 0.6499 0.00 0.67 -
Adjusted Per Share Value based on latest NOSH - 215,700
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 50.13 37.45 36.75 39.96 37.49 30.45 2.42 70.73%
EPS 8.08 4.19 0.46 3.87 3.75 3.95 -1.13 -
DPS 1.35 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8174 0.4936 0.4877 0.4113 0.00 0.1327 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.85 0.55 0.57 0.59 0.56 0.53 1.01 -
P/RPS 1.15 0.99 1.05 1.00 0.95 1.10 8.26 -29.38%
P/EPS 7.11 8.86 83.95 10.33 9.46 8.51 -17.77 -
EY 14.06 11.29 1.19 9.68 10.57 11.75 -5.63 -
DY 2.35 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.78 0.82 0.86 0.00 1.51 -
Price Multiplier on Announcement Date
30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date - 14/12/06 25/11/05 10/12/04 30/12/03 30/12/02 - -
Price 0.00 0.56 0.54 0.65 0.53 0.48 0.00 -
P/RPS 0.00 1.01 0.99 1.10 0.89 1.00 0.00 -
P/EPS 0.00 9.02 79.53 11.38 8.96 7.71 0.00 -
EY 0.00 11.09 1.26 8.79 11.17 12.97 0.00 -
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.74 0.90 0.82 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