[CEPAT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 53.35%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 60,506 231,816 154,851 98,871 49,140 164,003 114,968 -34.84%
PBT 11,028 35,277 23,414 11,366 7,225 25,907 17,184 -25.61%
Tax -2,473 -9,409 -6,065 -3,033 -1,814 -7,893 -4,932 -36.91%
NP 8,555 25,868 17,349 8,333 5,411 18,014 12,252 -21.31%
-
NP to SH 8,152 24,883 16,598 7,971 5,198 17,421 11,761 -21.69%
-
Tax Rate 22.42% 26.67% 25.90% 26.68% 25.11% 30.47% 28.70% -
Total Cost 51,951 205,948 137,502 90,538 43,729 145,989 102,716 -36.54%
-
Net Worth 372,843 363,625 357,332 348,863 346,533 347,592 342,490 5.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,228 2,114 2,114 - 5,364 3,231 -
Div Payout % - 16.99% 12.74% 26.53% - 30.79% 27.47% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 372,843 363,625 357,332 348,863 346,533 347,592 342,490 5.82%
NOSH 210,646 211,410 211,439 211,432 211,300 214,563 215,402 -1.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.14% 11.16% 11.20% 8.43% 11.01% 10.98% 10.66% -
ROE 2.19% 6.84% 4.64% 2.28% 1.50% 5.01% 3.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.72 109.65 73.24 46.76 23.26 76.44 53.37 -33.86%
EPS 3.87 11.77 7.85 3.77 2.46 8.12 5.46 -20.52%
DPS 0.00 2.00 1.00 1.00 0.00 2.50 1.50 -
NAPS 1.77 1.72 1.69 1.65 1.64 1.62 1.59 7.41%
Adjusted Per Share Value based on latest NOSH - 211,755
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.00 72.80 48.63 31.05 15.43 51.50 36.10 -34.83%
EPS 2.56 7.81 5.21 2.50 1.63 5.47 3.69 -21.64%
DPS 0.00 1.33 0.66 0.66 0.00 1.68 1.01 -
NAPS 1.1708 1.1419 1.1221 1.0955 1.0882 1.0915 1.0755 5.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.83 0.99 0.65 0.59 0.64 0.65 0.62 -
P/RPS 2.89 0.90 0.89 1.26 2.75 0.85 1.16 83.88%
P/EPS 21.45 8.41 8.28 15.65 26.02 8.01 11.36 52.82%
EY 4.66 11.89 12.08 6.39 3.84 12.49 8.81 -34.62%
DY 0.00 2.02 1.54 1.69 0.00 3.85 2.42 -
P/NAPS 0.47 0.58 0.38 0.36 0.39 0.40 0.39 13.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 21/04/11 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 -
Price 0.87 0.83 0.89 0.64 0.63 0.62 0.61 -
P/RPS 3.03 0.76 1.22 1.37 2.71 0.81 1.14 91.99%
P/EPS 22.48 7.05 11.34 16.98 25.61 7.64 11.17 59.47%
EY 4.45 14.18 8.82 5.89 3.90 13.10 8.95 -37.26%
DY 0.00 2.41 1.12 1.56 0.00 4.03 2.46 -
P/NAPS 0.49 0.48 0.53 0.39 0.38 0.38 0.38 18.48%

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