[CEPAT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -69.07%
YoY- -79.25%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 40,695 41,633 32,640 40,581 73,960 72,123 60,298 -23.04%
PBT 5,277 7,838 4,069 4,590 13,700 16,046 18,869 -57.20%
Tax -1,798 -2,089 -1,045 -1,500 -3,557 -3,086 -3,549 -36.42%
NP 3,479 5,749 3,024 3,090 10,143 12,960 15,320 -62.74%
-
NP to SH 3,342 5,492 2,927 3,042 9,835 12,284 14,742 -62.78%
-
Tax Rate 34.07% 26.65% 25.68% 32.68% 25.96% 19.23% 18.81% -
Total Cost 37,216 35,884 29,616 37,491 63,817 59,163 44,978 -11.85%
-
Net Worth 342,824 338,134 335,744 215,204 333,572 323,263 314,668 5.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,230 - 6,456 - 4,310 - -
Div Payout % - 58.82% - 212.23% - 35.09% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 342,824 338,134 335,744 215,204 333,572 323,263 314,668 5.87%
NOSH 215,612 215,372 215,220 215,204 215,207 215,508 215,526 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.55% 13.81% 9.26% 7.61% 13.71% 17.97% 25.41% -
ROE 0.97% 1.62% 0.87% 1.41% 2.95% 3.80% 4.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.87 19.33 15.17 18.86 34.37 33.47 27.98 -23.07%
EPS 1.55 2.55 1.36 1.42 4.57 5.70 6.84 -62.79%
DPS 0.00 1.50 0.00 3.00 0.00 2.00 0.00 -
NAPS 1.59 1.57 1.56 1.00 1.55 1.50 1.46 5.84%
Adjusted Per Share Value based on latest NOSH - 215,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.78 13.07 10.25 12.74 23.23 22.65 18.94 -23.05%
EPS 1.05 1.72 0.92 0.96 3.09 3.86 4.63 -62.77%
DPS 0.00 1.01 0.00 2.03 0.00 1.35 0.00 -
NAPS 1.0766 1.0618 1.0543 0.6758 1.0475 1.0151 0.9881 5.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.59 0.50 0.46 0.59 0.83 0.83 -
P/RPS 3.28 3.05 3.30 2.44 1.72 2.48 2.97 6.83%
P/EPS 40.00 23.14 36.76 32.54 12.91 14.56 12.13 121.38%
EY 2.50 4.32 2.72 3.07 7.75 6.87 8.24 -54.81%
DY 0.00 2.54 0.00 6.52 0.00 2.41 0.00 -
P/NAPS 0.39 0.38 0.32 0.46 0.38 0.55 0.57 -22.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 15/05/08 -
Price 0.61 0.66 0.58 0.49 0.41 0.75 0.99 -
P/RPS 3.23 3.41 3.82 2.60 1.19 2.24 3.54 -5.92%
P/EPS 39.35 25.88 42.65 34.66 8.97 13.16 14.47 94.70%
EY 2.54 3.86 2.34 2.88 11.15 7.60 6.91 -48.65%
DY 0.00 2.27 0.00 6.12 0.00 2.67 0.00 -
P/NAPS 0.38 0.42 0.37 0.49 0.26 0.50 0.68 -32.13%

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