[CEPAT] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -12.49%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 145,905 115,636 127,252 127,158 105,984 47,492 4,696 77.25%
PBT 25,772 20,975 9,449 14,261 16,529 4,042 -1,698 -
Tax -4,211 -5,818 -6,869 -4,571 -5,188 -862 1,698 -
NP 21,561 15,157 2,580 9,690 11,341 3,180 0 -
-
NP to SH 21,561 15,157 2,580 9,690 11,341 3,172 -1,708 -
-
Tax Rate 16.34% 27.74% 72.70% 32.05% 31.39% 21.33% - -
Total Cost 124,344 100,479 124,672 117,468 94,643 44,312 4,696 72.60%
-
Net Worth 273,452 254,084 148,415 138,515 123,576 137,508 0 -
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 4,306 4,315 - - - - - -
Div Payout % 19.97% 28.47% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 273,452 254,084 148,415 138,515 123,576 137,508 0 -
NOSH 215,316 215,326 215,094 203,698 202,584 190,270 16,109 54.02%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 14.78% 13.11% 2.03% 7.62% 10.70% 6.70% 0.00% -
ROE 7.88% 5.97% 1.74% 7.00% 9.18% 2.31% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 67.76 53.70 59.16 62.42 52.32 24.96 29.15 15.08%
EPS 10.01 7.04 1.20 4.76 5.60 1.67 -10.60 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.18 0.69 0.68 0.61 0.7227 0.00 -
Adjusted Per Share Value based on latest NOSH - 203,698
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 45.82 36.31 39.96 39.93 33.28 14.91 1.47 77.35%
EPS 6.77 4.76 0.81 3.04 3.56 1.00 -0.54 -
DPS 1.35 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8587 0.7979 0.4661 0.435 0.3881 0.4318 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.67 0.52 0.57 1.41 0.40 0.68 0.27 -
P/RPS 0.99 0.97 0.96 2.26 0.76 2.72 0.93 1.04%
P/EPS 6.69 7.39 47.52 29.64 7.15 40.79 -2.55 -
EY 14.95 13.54 2.10 3.37 14.00 2.45 -39.27 -
DY 2.99 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.83 2.07 0.66 0.94 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date - 26/05/06 30/06/05 21/06/04 27/06/03 - - -
Price 0.00 0.53 0.53 0.83 0.44 0.00 0.00 -
P/RPS 0.00 0.99 0.90 1.33 0.84 0.00 0.00 -
P/EPS 0.00 7.53 44.19 17.45 7.86 0.00 0.00 -
EY 0.00 13.28 2.26 5.73 12.72 0.00 0.00 -
DY 0.00 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.77 1.22 0.72 0.00 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