[CEPAT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 74.51%
YoY- -42.92%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 90,168 96,408 119,139 94,806 114,734 139,833 98,871 -1.52%
PBT 6,702 8,806 19,523 9,053 16,556 30,265 11,366 -8.41%
Tax -1,553 -2,028 -4,803 -2,256 -4,083 -7,299 -3,033 -10.54%
NP 5,149 6,778 14,720 6,797 12,473 22,966 8,333 -7.70%
-
NP to SH 4,663 6,568 14,334 6,668 11,682 21,707 7,971 -8.54%
-
Tax Rate 23.17% 23.03% 24.60% 24.92% 24.66% 24.12% 26.68% -
Total Cost 85,019 89,630 104,419 88,009 102,261 116,867 90,538 -1.04%
-
Net Worth 457,271 457,271 309,294 407,836 398,567 378,878 348,863 4.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 2,114 -
Div Payout % - - - - - - 26.53% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 457,271 457,271 309,294 407,836 398,567 378,878 348,863 4.60%
NOSH 318,446 318,446 309,294 318,446 318,446 209,324 211,432 7.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.71% 7.03% 12.36% 7.17% 10.87% 16.42% 8.43% -
ROE 1.02% 1.44% 4.63% 1.63% 2.93% 5.73% 2.28% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.18 31.20 38.52 30.68 37.13 66.80 46.76 -7.55%
EPS 1.51 2.13 4.64 2.16 3.78 10.37 3.77 -14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.48 1.48 1.00 1.32 1.29 1.81 1.65 -1.79%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.32 30.27 37.41 29.77 36.03 43.91 31.05 -1.52%
EPS 1.46 2.06 4.50 2.09 3.67 6.82 2.50 -8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 1.4359 1.4359 0.9713 1.2807 1.2516 1.1898 1.0955 4.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.67 0.79 1.03 0.93 1.02 0.95 0.59 -
P/RPS 2.30 2.53 2.67 3.03 2.75 1.42 1.26 10.54%
P/EPS 44.39 37.16 22.22 43.09 26.98 9.16 15.65 18.95%
EY 2.25 2.69 4.50 2.32 3.71 10.92 6.39 -15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 0.45 0.53 1.03 0.70 0.79 0.52 0.36 3.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 29/07/15 23/07/14 24/07/13 25/07/12 03/08/11 28/07/10 -
Price 0.635 0.785 1.02 0.945 1.06 1.01 0.64 -
P/RPS 2.18 2.52 2.65 3.08 2.85 1.51 1.37 8.04%
P/EPS 42.07 36.93 22.01 43.79 28.04 9.74 16.98 16.30%
EY 2.38 2.71 4.54 2.28 3.57 10.27 5.89 -14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.43 0.53 1.02 0.72 0.82 0.56 0.39 1.63%

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