Highlights

[CEPCO] YoY Quarter Result on 2013-11-30 [#1]

Stock [CEPCO]: CONCRETE ENGINEERING PRODUCTS
Announcement Date 29-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 30-Nov-2013  [#1]
Profit Trend QoQ -     81.97%    YoY -     -104.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 51,869 59,087 48,836 41,015 63,135 37,127 20,566 16.65%
  YoY % -12.22% 20.99% 19.07% -35.04% 70.05% 80.53% -
  Horiz. % 252.21% 287.30% 237.46% 199.43% 306.99% 180.53% 100.00%
PBT -3,087 9,497 -4,501 -675 16,875 2,790 5,754 -
  YoY % -132.51% 311.00% -566.81% -104.00% 504.84% -51.51% -
  Horiz. % -53.65% 165.05% -78.22% -11.73% 293.27% 48.49% 100.00%
Tax 0 -1,582 -645 0 -1,250 -335 0 -
  YoY % 0.00% -145.27% 0.00% 0.00% -273.13% 0.00% -
  Horiz. % -0.00% 472.24% 192.54% -0.00% 373.13% 100.00% -
NP -3,087 7,915 -5,146 -675 15,625 2,455 5,754 -
  YoY % -139.00% 253.81% -662.37% -104.32% 536.46% -57.33% -
  Horiz. % -53.65% 137.56% -89.43% -11.73% 271.55% 42.67% 100.00%
NP to SH -3,087 7,915 -5,146 -675 15,625 2,455 5,754 -
  YoY % -139.00% 253.81% -662.37% -104.32% 536.46% -57.33% -
  Horiz. % -53.65% 137.56% -89.43% -11.73% 271.55% 42.67% 100.00%
Tax Rate - % 16.66 % - % - % 7.41 % 12.01 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -38.30% 0.00% -
  Horiz. % 0.00% 138.72% 0.00% 0.00% 61.70% 100.00% -
Total Cost 54,956 51,172 53,982 41,690 47,510 34,672 14,812 24.40%
  YoY % 7.39% -5.21% 29.48% -12.25% 37.03% 134.08% -
  Horiz. % 371.02% 345.48% 364.45% 281.46% 320.75% 234.08% 100.00%
Net Worth 115,967 114,623 99,400 108,355 99,400 89,150 90,899 4.14%
  YoY % 1.17% 15.32% -8.26% 9.01% 11.50% -1.92% -
  Horiz. % 127.58% 126.10% 109.35% 119.20% 109.35% 98.08% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 115,967 114,623 99,400 108,355 99,400 89,150 90,899 4.14%
  YoY % 1.17% 15.32% -8.26% 9.01% 11.50% -1.92% -
  Horiz. % 127.58% 126.10% 109.35% 119.20% 109.35% 98.08% 100.00%
NOSH 44,775 44,775 44,775 44,775 44,775 44,799 44,778 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.05% 0.05% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.05% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -5.95 % 13.40 % -10.54 % -1.65 % 24.75 % 6.61 % 27.98 % -
  YoY % -144.40% 227.13% -538.79% -106.67% 274.43% -76.38% -
  Horiz. % -21.27% 47.89% -37.67% -5.90% 88.46% 23.62% 100.00%
ROE -2.66 % 6.91 % -5.18 % -0.62 % 15.72 % 2.75 % 6.33 % -
  YoY % -138.49% 233.40% -735.48% -103.94% 471.64% -56.56% -
  Horiz. % -42.02% 109.16% -81.83% -9.79% 248.34% 43.44% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 115.84 131.96 109.07 91.60 141.01 82.87 45.93 16.65%
  YoY % -12.22% 20.99% 19.07% -35.04% 70.16% 80.43% -
  Horiz. % 252.21% 287.31% 237.47% 199.43% 307.01% 180.43% 100.00%
EPS -6.89 17.68 -11.49 -1.51 34.90 5.48 12.85 -
  YoY % -138.97% 253.87% -660.93% -104.33% 536.86% -57.35% -
  Horiz. % -53.62% 137.59% -89.42% -11.75% 271.60% 42.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.5900 2.5600 2.2200 2.4200 2.2200 1.9900 2.0300 4.14%
  YoY % 1.17% 15.32% -8.26% 9.01% 11.56% -1.97% -
  Horiz. % 127.59% 126.11% 109.36% 119.21% 109.36% 98.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 74,625
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 69.51 79.18 65.44 54.96 84.60 49.75 27.56 16.65%
  YoY % -12.21% 21.00% 19.07% -35.04% 70.05% 80.52% -
  Horiz. % 252.21% 287.30% 237.45% 199.42% 306.97% 180.52% 100.00%
EPS -4.14 10.61 -6.90 -0.90 20.94 3.29 7.71 -
  YoY % -139.02% 253.77% -666.67% -104.30% 536.47% -57.33% -
  Horiz. % -53.70% 137.61% -89.49% -11.67% 271.60% 42.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5540 1.5360 1.3320 1.4520 1.3320 1.1946 1.2181 4.14%
  YoY % 1.17% 15.32% -8.26% 9.01% 11.50% -1.93% -
  Horiz. % 127.58% 126.10% 109.35% 119.20% 109.35% 98.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.5500 1.6500 1.5700 1.8300 1.3800 1.5100 2.2800 -
P/RPS 1.34 1.25 1.44 2.00 0.98 1.82 4.96 -19.58%
  YoY % 7.20% -13.19% -28.00% 104.08% -46.15% -63.31% -
  Horiz. % 27.02% 25.20% 29.03% 40.32% 19.76% 36.69% 100.00%
P/EPS -22.48 9.33 -13.66 -121.39 3.95 27.55 17.74 -
  YoY % -340.94% 168.30% 88.75% -3,173.16% -85.66% 55.30% -
  Horiz. % -126.72% 52.59% -77.00% -684.27% 22.27% 155.30% 100.00%
EY -4.45 10.71 -7.32 -0.82 25.29 3.63 5.64 -
  YoY % -141.55% 246.31% -792.68% -103.24% 596.69% -35.64% -
  Horiz. % -78.90% 189.89% -129.79% -14.54% 448.40% 64.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.64 0.71 0.76 0.62 0.76 1.12 -9.87%
  YoY % -6.25% -9.86% -6.58% 22.58% -18.42% -32.14% -
  Horiz. % 53.57% 57.14% 63.39% 67.86% 55.36% 67.86% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/01/17 28/01/16 28/01/15 29/01/14 30/01/13 30/01/12 28/01/11 -
Price 1.6000 2.0200 1.6900 1.6900 1.5000 1.7000 2.2000 -
P/RPS 1.38 1.53 1.55 1.84 1.06 2.05 4.79 -18.72%
  YoY % -9.80% -1.29% -15.76% 73.58% -48.29% -57.20% -
  Horiz. % 28.81% 31.94% 32.36% 38.41% 22.13% 42.80% 100.00%
P/EPS -23.21 11.43 -14.70 -112.10 4.30 31.02 17.12 -
  YoY % -303.06% 177.76% 86.89% -2,706.98% -86.14% 81.19% -
  Horiz. % -135.57% 66.76% -85.86% -654.79% 25.12% 181.19% 100.00%
EY -4.31 8.75 -6.80 -0.89 23.26 3.22 5.84 -
  YoY % -149.26% 228.68% -664.04% -103.83% 622.36% -44.86% -
  Horiz. % -73.80% 149.83% -116.44% -15.24% 398.29% 55.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.79 0.76 0.70 0.68 0.85 1.08 -8.83%
  YoY % -21.52% 3.95% 8.57% 2.94% -20.00% -21.30% -
  Horiz. % 57.41% 73.15% 70.37% 64.81% 62.96% 78.70% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED EVENT
 

262  195  486  1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22-0.005 
 EAH 0.02+0.005 
 HSI-H4Y 0.205-0.01 
 HSI-C3W 0.395+0.02 
 TRC 0.58+0.005 
 SAPNRG-WA 0.100.00 
 SEACERA 0.34+0.025 
 INIX 0.105+0.01 
 TALAMT 0.030.00 
 XDL 0.12+0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers