[CEPAT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.57%
YoY- 86.75%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 148,546 264,842 228,088 166,822 123,644 116,378 136,822 1.77%
PBT 23,814 69,830 59,852 34,766 17,402 23,538 28,080 -3.47%
Tax -6,268 -13,270 -15,586 -8,396 -3,590 -6,120 -8,426 -6.14%
NP 17,546 56,560 44,266 26,370 13,812 17,418 19,654 -2.40%
-
NP to SH 16,838 54,052 42,286 25,794 13,812 17,418 19,654 -3.26%
-
Tax Rate 26.32% 19.00% 26.04% 24.15% 20.63% 26.00% 30.01% -
Total Cost 131,000 208,282 183,822 140,452 109,832 98,960 117,168 2.42%
-
Net Worth 338,051 323,277 293,113 0 260,319 157,365 155,163 18.16%
Dividend
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Div 6,459 8,620 - - - - - -
Div Payout % 38.36% 15.95% - - - - - -
Equity
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 338,051 323,277 293,113 0 260,319 157,365 155,163 18.16%
NOSH 215,319 215,518 215,524 215,308 215,140 215,569 215,504 -0.01%
Ratio Analysis
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 11.81% 21.36% 19.41% 15.81% 11.17% 14.97% 14.36% -
ROE 4.98% 16.72% 14.43% 0.00% 5.31% 11.07% 12.67% -
Per Share
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 68.99 122.89 105.83 77.48 57.47 53.99 63.49 1.79%
EPS 7.82 25.08 19.62 11.98 6.42 8.08 9.12 -3.24%
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.50 1.36 0.00 1.21 0.73 0.72 18.18%
Adjusted Per Share Value based on latest NOSH - 215,399
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 46.65 83.17 71.63 52.39 38.83 36.55 42.97 1.77%
EPS 5.29 16.97 13.28 8.10 4.34 5.47 6.17 -3.24%
DPS 2.03 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0616 1.0152 0.9205 0.00 0.8175 0.4942 0.4873 18.16%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/06/09 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 -
Price 0.59 0.83 0.93 0.85 0.55 0.57 0.59 -
P/RPS 0.86 0.68 0.88 1.10 0.96 1.06 0.93 -1.66%
P/EPS 7.54 3.31 4.74 7.10 8.57 7.05 6.47 3.33%
EY 13.25 30.22 21.10 14.09 11.67 14.18 15.46 -3.25%
DY 5.08 4.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.68 0.00 0.45 0.78 0.82 -15.19%
Price Multiplier on Announcement Date
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Date 21/08/09 29/07/08 28/11/07 - 14/12/06 25/11/05 10/12/04 -
Price 0.66 0.75 0.92 0.00 0.56 0.54 0.65 -
P/RPS 0.96 0.61 0.87 0.00 0.97 1.00 1.02 -1.29%
P/EPS 8.44 2.99 4.69 0.00 8.72 6.68 7.13 3.68%
EY 11.85 33.44 21.33 0.00 11.46 14.96 14.03 -3.55%
DY 4.55 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.68 0.00 0.46 0.74 0.90 -15.07%

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