[CEPAT] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.27%
YoY- 50.41%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 55,200 54,464 57,380 79,024 55,980 40,695 73,960 -4.75%
PBT 4,013 6,003 8,108 18,365 12,048 5,277 13,700 -18.49%
Tax -940 -1,743 -1,486 -4,706 -3,032 -1,798 -3,557 -19.88%
NP 3,073 4,260 6,622 13,659 9,016 3,479 10,143 -18.03%
-
NP to SH 2,890 4,197 5,975 12,976 8,627 3,342 9,835 -18.45%
-
Tax Rate 23.42% 29.04% 18.33% 25.62% 25.17% 34.07% 25.96% -
Total Cost 52,127 50,204 50,758 65,365 46,964 37,216 63,817 -3.31%
-
Net Worth 310,410 410,926 404,746 387,985 357,343 342,824 333,572 -1.19%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 310,410 410,926 404,746 387,985 357,343 342,824 333,572 -1.19%
NOSH 310,410 318,446 318,446 0 211,446 215,612 215,207 6.29%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.57% 7.82% 11.54% 17.28% 16.11% 8.55% 13.71% -
ROE 0.93% 1.02% 1.48% 3.34% 2.41% 0.97% 2.95% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.78 17.63 18.57 38.09 26.47 18.87 34.37 -10.39%
EPS 0.93 1.36 1.93 6.25 4.08 1.55 4.57 -23.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.33 1.31 1.87 1.69 1.59 1.55 -7.04%
Adjusted Per Share Value based on latest NOSH - 0
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.33 17.10 18.02 24.82 17.58 12.78 23.23 -4.76%
EPS 0.91 1.32 1.88 4.07 2.71 1.05 3.09 -18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9748 1.2904 1.271 1.2184 1.1221 1.0766 1.0475 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.955 0.90 0.98 0.87 0.65 0.62 0.59 -
P/RPS 5.37 5.11 5.28 2.28 2.46 3.28 1.72 20.88%
P/EPS 102.58 66.25 50.68 13.91 15.93 40.00 12.91 41.23%
EY 0.97 1.51 1.97 7.19 6.28 2.50 7.75 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.68 0.75 0.47 0.38 0.39 0.38 16.69%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/10/14 23/10/13 25/10/12 25/10/11 27/10/10 29/10/09 28/10/08 -
Price 0.93 0.905 0.98 0.89 0.89 0.61 0.41 -
P/RPS 5.23 5.13 5.28 2.34 3.36 3.23 1.19 27.97%
P/EPS 99.89 66.62 50.68 14.23 21.81 39.35 8.97 49.40%
EY 1.00 1.50 1.97 7.03 4.58 2.54 11.15 -33.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.68 0.75 0.48 0.53 0.38 0.26 23.65%

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