[CEPAT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -39.15%
YoY- -66.02%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Revenue 57,380 79,024 55,980 40,695 73,960 56,554 32,602 8.84%
PBT 8,108 18,365 12,048 5,277 13,700 15,221 6,158 4.21%
Tax -1,486 -4,706 -3,032 -1,798 -3,557 -4,113 -1,691 -1.91%
NP 6,622 13,659 9,016 3,479 10,143 11,108 4,467 6.08%
-
NP to SH 5,975 12,976 8,627 3,342 9,835 10,579 4,467 4.45%
-
Tax Rate 18.33% 25.62% 25.17% 34.07% 25.96% 27.02% 27.46% -
Total Cost 50,758 65,365 46,964 37,216 63,817 45,446 28,135 9.25%
-
Net Worth 404,746 387,985 357,343 342,824 333,572 0 252,482 7.33%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Div - - - - - - 4,315 -
Div Payout % - - - - - - 96.62% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Net Worth 404,746 387,985 357,343 342,824 333,572 0 252,482 7.33%
NOSH 318,446 0 211,446 215,612 215,207 215,458 215,797 6.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
NP Margin 11.54% 17.28% 16.11% 8.55% 13.71% 19.64% 13.70% -
ROE 1.48% 3.34% 2.41% 0.97% 2.95% 0.00% 1.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 18.57 38.09 26.47 18.87 34.37 26.25 15.11 3.14%
EPS 1.93 6.25 4.08 1.55 4.57 4.91 2.07 -1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.31 1.87 1.69 1.59 1.55 0.00 1.17 1.70%
Adjusted Per Share Value based on latest NOSH - 215,612
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 18.02 24.82 17.58 12.78 23.23 17.76 10.24 8.84%
EPS 1.88 4.07 2.71 1.05 3.09 3.32 1.40 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 1.271 1.2184 1.1221 1.0766 1.0475 0.00 0.7929 7.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 -
Price 0.98 0.87 0.65 0.62 0.59 0.81 0.51 -
P/RPS 5.28 2.28 2.46 3.28 1.72 3.09 3.38 6.91%
P/EPS 50.68 13.91 15.93 40.00 12.91 16.50 24.64 11.42%
EY 1.97 7.19 6.28 2.50 7.75 6.06 4.06 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.75 0.47 0.38 0.39 0.38 0.00 0.44 8.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 25/10/12 25/10/11 27/10/10 29/10/09 28/10/08 - 22/02/06 -
Price 0.98 0.89 0.89 0.61 0.41 0.00 0.51 -
P/RPS 5.28 2.34 3.36 3.23 1.19 0.00 3.38 6.91%
P/EPS 50.68 14.23 21.81 39.35 8.97 0.00 24.64 11.42%
EY 1.97 7.03 4.58 2.54 11.15 0.00 4.06 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.75 0.48 0.53 0.38 0.26 0.00 0.44 8.32%

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