[CEPCO] QoQ Annualized Quarter Result on 28-Feb-2006 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 54.0%
YoY- -282.95%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 124,228 90,530 79,266 68,876 64,364 86,348 90,550 23.44%
PBT 3,620 -10,610 -19,238 -14,536 -31,668 -2,865 3,666 -0.83%
Tax -1,888 -1,019 -600 -400 -800 -572 16 -
NP 1,732 -11,629 -19,838 -14,936 -32,468 -3,437 3,682 -39.48%
-
NP to SH 1,732 -11,629 -19,838 -14,936 -32,468 -3,437 3,682 -39.48%
-
Tax Rate 52.15% - - - - - -0.44% -
Total Cost 122,496 102,159 99,105 83,812 96,832 89,785 86,868 25.72%
-
Net Worth 39,728 39,405 36,268 43,429 42,980 44,173 47,075 -10.68%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 39,728 39,405 36,268 43,429 42,980 44,173 47,075 -10.68%
NOSH 44,639 44,778 44,775 44,772 44,771 38,748 36,777 13.77%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 1.39% -12.85% -25.03% -21.69% -50.44% -3.98% 4.07% -
ROE 4.36% -29.51% -54.70% -34.39% -75.54% -7.78% 7.82% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 278.29 202.17 177.03 153.84 143.76 222.84 246.21 8.49%
EPS 3.88 -25.97 -44.31 -33.36 -72.52 -8.87 10.01 -46.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.81 0.97 0.96 1.14 1.28 -21.49%
Adjusted Per Share Value based on latest NOSH - 44,758
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 166.47 121.31 106.22 92.30 86.25 115.71 121.34 23.44%
EPS 2.32 -15.58 -26.58 -20.01 -43.51 -4.61 4.93 -39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5324 0.528 0.486 0.582 0.5759 0.5919 0.6308 -10.68%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.73 1.73 1.92 2.40 2.70 2.95 2.43 -
P/RPS 0.62 0.86 1.08 1.56 1.88 1.32 0.99 -26.78%
P/EPS 44.59 -6.66 -4.33 -7.19 -3.72 -33.26 24.27 49.95%
EY 2.24 -15.01 -23.08 -13.90 -26.86 -3.01 4.12 -33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.97 2.37 2.47 2.81 2.59 1.90 1.39%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 31/01/07 30/10/06 27/07/06 28/04/06 27/01/06 27/10/05 28/07/05 -
Price 2.33 1.62 1.92 2.30 2.40 2.65 2.59 -
P/RPS 0.84 0.80 1.08 1.50 1.67 1.19 1.05 -13.81%
P/EPS 60.05 -6.24 -4.33 -6.89 -3.31 -29.88 25.87 75.22%
EY 1.67 -16.03 -23.08 -14.50 -30.22 -3.35 3.87 -42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.84 2.37 2.37 2.50 2.32 2.02 18.91%

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