[CEPAT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 87.63%
YoY- -55.29%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Revenue 53,703 79,327 49,731 41,633 72,123 66,969 48,466 2.07%
PBT 7,932 19,237 4,141 7,838 16,046 17,619 11,818 -7.65%
Tax -2,106 -4,826 -1,219 -2,089 -3,086 -4,686 -2,634 -4.37%
NP 5,826 14,411 2,922 5,749 12,960 12,933 9,184 -8.69%
-
NP to SH 5,282 13,555 2,774 5,492 12,284 12,383 8,896 -9.89%
-
Tax Rate 26.55% 25.09% 29.44% 26.65% 19.23% 26.60% 22.29% -
Total Cost 47,877 64,916 46,809 35,884 59,163 54,036 39,282 4.03%
-
Net Worth 398,567 382,158 349,396 338,134 323,263 292,884 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Div - - 2,117 3,230 4,310 - - -
Div Payout % - - 76.34% 58.82% 35.09% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Net Worth 398,567 382,158 349,396 338,134 323,263 292,884 0 -
NOSH 318,446 211,137 211,755 215,372 215,508 215,356 215,399 8.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
NP Margin 10.85% 18.17% 5.88% 13.81% 17.97% 19.31% 18.95% -
ROE 1.33% 3.55% 0.79% 1.62% 3.80% 4.23% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
RPS 17.38 37.57 23.49 19.33 33.47 31.10 22.50 -5.02%
EPS 1.71 6.42 1.31 2.55 5.70 5.75 4.13 -16.15%
DPS 0.00 0.00 1.00 1.50 2.00 0.00 0.00 -
NAPS 1.29 1.81 1.65 1.57 1.50 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,372
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
RPS 16.86 24.91 15.62 13.07 22.65 21.03 15.22 2.06%
EPS 1.66 4.26 0.87 1.72 3.86 3.89 2.79 -9.85%
DPS 0.00 0.00 0.66 1.01 1.35 0.00 0.00 -
NAPS 1.2516 1.2001 1.0972 1.0618 1.0151 0.9197 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 29/06/07 -
Price 1.02 0.95 0.59 0.59 0.83 0.93 0.85 -
P/RPS 5.87 2.53 2.51 3.05 2.48 2.99 3.78 9.19%
P/EPS 59.66 14.80 45.04 23.14 14.56 16.17 20.58 23.69%
EY 1.68 6.76 2.22 4.32 6.87 6.18 4.86 -19.12%
DY 0.00 0.00 1.69 2.54 2.41 0.00 0.00 -
P/NAPS 0.79 0.52 0.36 0.38 0.55 0.68 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Date 25/07/12 03/08/11 28/07/10 21/08/09 29/07/08 28/11/07 - -
Price 1.06 1.01 0.64 0.66 0.75 0.92 0.00 -
P/RPS 6.10 2.69 2.73 3.41 2.24 2.96 0.00 -
P/EPS 62.00 15.73 48.85 25.88 13.16 16.00 0.00 -
EY 1.61 6.36 2.05 3.86 7.60 6.25 0.00 -
DY 0.00 0.00 1.56 2.27 2.67 0.00 0.00 -
P/NAPS 0.82 0.56 0.39 0.42 0.50 0.68 0.00 -

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