[CEPAT] QoQ Annualized Quarter 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- 109.65%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 108,372 115,575 121,054 116,378 101,504 127,252 136,424 -14.26%
PBT 11,192 20,950 23,902 23,538 11,144 9,450 19,465 -30.92%
Tax -2,412 -5,879 -6,334 -6,120 -2,836 -6,870 -8,425 -56.66%
NP 8,780 15,071 17,568 17,418 8,308 2,580 11,040 -14.19%
-
NP to SH 8,780 15,071 17,568 17,418 8,308 2,580 11,040 -14.19%
-
Tax Rate 21.55% 28.06% 26.50% 26.00% 25.45% 72.70% 43.28% -
Total Cost 99,592 100,504 103,486 98,960 93,196 124,672 125,384 -14.26%
-
Net Worth 256,083 254,413 251,894 157,365 151,447 148,349 155,250 39.73%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 4,312 5,741 - - - - -
Div Payout % - 28.61% 32.68% - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 256,083 254,413 251,894 157,365 151,447 148,349 155,250 39.73%
NOSH 215,196 215,604 215,294 215,569 216,354 214,999 215,625 -0.13%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.10% 13.04% 14.51% 14.97% 8.18% 2.03% 8.09% -
ROE 3.43% 5.92% 6.97% 11.07% 5.49% 1.74% 7.11% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 50.36 53.61 56.23 53.99 46.92 59.19 63.27 -14.14%
EPS 4.08 7.00 8.16 8.08 3.84 1.20 5.12 -14.08%
DPS 0.00 2.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.17 0.73 0.70 0.69 0.72 39.91%
Adjusted Per Share Value based on latest NOSH - 215,324
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 34.03 36.29 38.01 36.55 31.87 39.96 42.84 -14.26%
EPS 2.76 4.73 5.52 5.47 2.61 0.81 3.47 -14.19%
DPS 0.00 1.35 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.8042 0.7989 0.791 0.4942 0.4756 0.4659 0.4875 39.74%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.55 0.52 0.51 0.57 0.71 0.57 0.63 -
P/RPS 1.09 0.97 0.91 1.06 1.51 0.96 1.00 5.93%
P/EPS 13.48 7.44 6.25 7.05 18.49 47.50 12.30 6.31%
EY 7.42 13.44 16.00 14.18 5.41 2.11 8.13 -5.92%
DY 0.00 3.85 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.44 0.78 1.01 0.83 0.87 -34.68%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 21/09/06 26/05/06 22/02/06 25/11/05 12/09/05 30/06/05 31/03/05 -
Price 0.55 0.53 0.51 0.54 0.59 0.53 0.54 -
P/RPS 1.09 0.99 0.91 1.00 1.26 0.90 0.85 18.08%
P/EPS 13.48 7.58 6.25 6.68 15.36 44.17 10.55 17.80%
EY 7.42 13.19 16.00 14.96 6.51 2.26 9.48 -15.10%
DY 0.00 3.77 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.44 0.74 0.84 0.77 0.75 -27.87%

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