[CEPCO] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -78.97%
YoY- 71.62%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 58,844 90,678 86,778 84,382 93,256 90,411 91,782 -25.62%
PBT -7,296 2,596 645 508 2,416 1,873 1,842 -
Tax 0 412 0 0 0 -939 0 -
NP -7,296 3,008 645 508 2,416 934 1,842 -
-
NP to SH -7,296 3,008 645 508 2,416 934 1,842 -
-
Tax Rate - -15.87% 0.00% 0.00% 0.00% 50.13% 0.00% -
Total Cost 66,140 87,670 86,133 83,874 90,840 89,477 89,940 -18.51%
-
Net Worth 13,433 15,188 10,158 9,861 10,166 12,247 9,253 28.18%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 13,433 15,188 10,158 9,861 10,166 12,247 9,253 28.18%
NOSH 29,852 29,782 29,876 29,882 29,900 29,872 29,848 0.00%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin -12.40% 3.32% 0.74% 0.60% 2.59% 1.03% 2.01% -
ROE -54.31% 19.80% 6.35% 5.15% 23.76% 7.63% 19.91% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 197.11 304.47 290.46 282.38 311.88 302.66 307.49 -25.63%
EPS -24.44 10.10 2.16 1.70 8.08 3.10 6.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.51 0.34 0.33 0.34 0.41 0.31 28.17%
Adjusted Per Share Value based on latest NOSH - 29,914
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 78.85 121.51 116.29 113.07 124.97 121.15 122.99 -25.62%
EPS -9.78 4.03 0.86 0.68 3.24 1.25 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.2035 0.1361 0.1321 0.1362 0.1641 0.124 28.17%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.10 0.70 0.46 0.40 0.41 0.49 0.60 -
P/RPS 0.56 0.23 0.16 0.14 0.13 0.16 0.20 98.53%
P/EPS -4.50 6.93 21.30 23.53 5.07 15.67 9.72 -
EY -22.22 14.43 4.70 4.25 19.71 6.38 10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.37 1.35 1.21 1.21 1.20 1.94 16.50%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 27/01/04 31/10/03 30/07/03 30/04/03 28/01/03 30/10/02 01/08/02 -
Price 1.01 0.71 0.74 0.50 0.42 0.51 0.58 -
P/RPS 0.51 0.23 0.25 0.18 0.13 0.17 0.19 93.02%
P/EPS -4.13 7.03 34.26 29.41 5.20 16.31 9.40 -
EY -24.20 14.23 2.92 3.40 19.24 6.13 10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.39 2.18 1.52 1.24 1.24 1.87 12.77%

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