[CEPAT] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -8.8%
YoY- -88.14%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 219,064 159,642 119,269 117,030 127,265 119,401 96,961 17.69%
PBT 56,965 31,687 17,907 7,178 18,279 17,440 15,854 29.13%
Tax -14,540 -5,653 -4,553 -5,716 -5,954 -5,513 -3,280 34.66%
NP 42,425 26,034 13,354 1,462 12,325 11,927 12,574 27.51%
-
NP to SH 40,618 25,746 13,354 1,462 12,325 11,927 12,574 26.41%
-
Tax Rate 25.52% 17.84% 25.43% 79.63% 32.57% 31.61% 20.69% -
Total Cost 176,639 133,608 105,915 115,568 114,940 107,474 84,387 15.91%
-
Net Worth 292,884 0 260,288 157,187 155,304 130,973 0 -
Dividend
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 4,306 4,315 - - - - -
Div Payout % - 16.73% 32.32% - - - - -
Equity
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 292,884 0 260,288 157,187 155,304 130,973 0 -
NOSH 215,356 215,399 215,114 215,324 215,700 201,528 201,939 1.29%
Ratio Analysis
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 19.37% 16.31% 11.20% 1.25% 9.68% 9.99% 12.97% -
ROE 13.87% 0.00% 5.13% 0.93% 7.94% 9.11% 0.00% -
Per Share
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 101.72 74.11 55.44 54.35 59.00 59.25 48.01 16.19%
EPS 18.86 11.95 6.21 0.68 5.71 5.92 6.23 24.78%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 0.00 1.21 0.73 0.72 0.6499 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,324
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 68.79 50.13 37.45 36.75 39.96 37.49 30.45 17.69%
EPS 12.76 8.08 4.19 0.46 3.87 3.75 3.95 26.41%
DPS 0.00 1.35 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.9197 0.00 0.8174 0.4936 0.4877 0.4113 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.93 0.85 0.55 0.57 0.59 0.56 0.53 -
P/RPS 0.91 1.15 0.99 1.05 1.00 0.95 1.10 -3.71%
P/EPS 4.93 7.11 8.86 83.95 10.33 9.46 8.51 -10.33%
EY 20.28 14.06 11.29 1.19 9.68 10.57 11.75 11.52%
DY 0.00 2.35 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.45 0.78 0.82 0.86 0.00 -
Price Multiplier on Announcement Date
31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date - - 14/12/06 25/11/05 10/12/04 30/12/03 30/12/02 -
Price 0.00 0.00 0.56 0.54 0.65 0.53 0.48 -
P/RPS 0.00 0.00 1.01 0.99 1.10 0.89 1.00 -
P/EPS 0.00 0.00 9.02 79.53 11.38 8.96 7.71 -
EY 0.00 0.00 11.09 1.26 8.79 11.17 12.97 -
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.46 0.74 0.90 0.82 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