[CEPAT] QoQ Annualized Quarter 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- 60.89%
YoY- 36.64%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 101,504 127,252 136,424 136,822 110,768 127,158 135,565 -17.55%
PBT 11,144 9,450 19,465 28,080 17,672 14,261 18,198 -27.90%
Tax -2,836 -6,870 -8,425 -8,426 -5,456 -4,571 -5,185 -33.14%
NP 8,308 2,580 11,040 19,654 12,216 9,690 13,013 -25.87%
-
NP to SH 8,308 2,580 11,040 19,654 12,216 9,690 13,013 -25.87%
-
Tax Rate 25.45% 72.70% 43.28% 30.01% 30.87% 32.05% 28.49% -
Total Cost 93,196 124,672 125,384 117,168 98,552 117,468 122,552 -16.69%
-
Net Worth 151,447 148,349 155,250 155,163 148,398 139,816 137,692 6.55%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 151,447 148,349 155,250 155,163 148,398 139,816 137,692 6.55%
NOSH 216,354 214,999 215,625 215,504 215,070 205,612 202,489 4.51%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 8.18% 2.03% 8.09% 14.36% 11.03% 7.62% 9.60% -
ROE 5.49% 1.74% 7.11% 12.67% 8.23% 6.93% 9.45% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 46.92 59.19 63.27 63.49 51.50 61.84 66.95 -21.11%
EPS 3.84 1.20 5.12 9.12 5.68 4.71 6.43 -29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.72 0.72 0.69 0.68 0.68 1.95%
Adjusted Per Share Value based on latest NOSH - 215,700
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 31.87 39.96 42.84 42.97 34.78 39.93 42.57 -17.56%
EPS 2.61 0.81 3.47 6.17 3.84 3.04 4.09 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4756 0.4659 0.4875 0.4873 0.466 0.4391 0.4324 6.56%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.71 0.57 0.63 0.59 0.71 1.41 0.60 -
P/RPS 1.51 0.96 1.00 0.93 1.38 2.28 0.90 41.24%
P/EPS 18.49 47.50 12.30 6.47 12.50 29.92 9.34 57.72%
EY 5.41 2.11 8.13 15.46 8.00 3.34 10.71 -36.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 0.87 0.82 1.03 2.07 0.88 9.62%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 12/09/05 30/06/05 31/03/05 10/12/04 30/09/04 21/06/04 30/03/04 -
Price 0.59 0.53 0.54 0.65 0.62 0.83 0.62 -
P/RPS 1.26 0.90 0.85 1.02 1.20 1.34 0.93 22.46%
P/EPS 15.36 44.17 10.55 7.13 10.92 17.61 9.65 36.36%
EY 6.51 2.26 9.48 14.03 9.16 5.68 10.37 -26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.75 0.90 0.90 1.22 0.91 -5.20%

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