[CEPAT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -20.5%
YoY- 82.28%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 47,075 48,466 43,574 34,945 32,657 34,729 27,093 73.75%
PBT 12,307 11,818 7,187 5,565 7,117 5,903 2,798 339.84%
Tax -3,107 -2,634 629 -1,564 -2,084 -1,192 -603 415.25%
NP 9,200 9,184 7,816 4,001 5,033 4,711 2,195 319.13%
-
NP to SH 8,760 8,896 7,816 4,001 5,033 4,711 2,195 299.08%
-
Tax Rate 25.25% 22.29% -8.75% 28.10% 29.28% 20.19% 21.55% -
Total Cost 37,875 39,282 35,758 30,944 27,624 30,018 24,898 52.12%
-
Net Worth 279,803 0 273,452 0 266,705 260,288 256,083 9.26%
Dividend
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 4,306 - - - - -
Div Payout % - - 55.10% - - - - -
Equity
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 279,803 0 273,452 0 266,705 260,288 256,083 9.26%
NOSH 215,233 215,399 215,316 215,107 215,085 215,114 215,196 0.01%
Ratio Analysis
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 19.54% 18.95% 17.94% 11.45% 15.41% 13.57% 8.10% -
ROE 3.13% 0.00% 2.86% 0.00% 1.89% 1.81% 0.86% -
Per Share
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 21.87 22.50 20.24 16.25 15.18 16.14 12.59 73.70%
EPS 4.07 4.13 3.63 1.86 2.34 2.19 1.02 299.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 0.00 1.27 0.00 1.24 1.21 1.19 9.24%
Adjusted Per Share Value based on latest NOSH - 215,107
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 14.78 15.22 13.68 10.97 10.26 10.91 8.51 73.67%
EPS 2.75 2.79 2.45 1.26 1.58 1.48 0.69 298.55%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.00 0.8587 0.00 0.8375 0.8174 0.8042 9.26%
Price Multiplier on Financial Quarter End Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 -
Price 0.87 0.85 0.67 0.60 0.58 0.55 0.55 -
P/RPS 3.98 3.78 3.31 3.69 3.82 3.41 4.37 -8.92%
P/EPS 21.38 20.58 18.46 32.26 24.79 25.11 53.92 -60.34%
EY 4.68 4.86 5.42 3.10 4.03 3.98 1.85 152.97%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.53 0.00 0.47 0.45 0.46 45.65%
Price Multiplier on Announcement Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 29/08/07 - 29/06/07 - 07/03/07 14/12/06 21/09/06 -
Price 0.73 0.00 0.85 0.00 0.56 0.56 0.55 -
P/RPS 3.34 0.00 4.20 0.00 3.69 3.47 4.37 -23.56%
P/EPS 17.94 0.00 23.42 0.00 23.93 25.57 53.92 -66.72%
EY 5.58 0.00 4.27 0.00 4.18 3.91 1.85 201.62%
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.67 0.00 0.45 0.46 0.46 21.73%

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