[CEPCO] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 114.89%
YoY- 105.33%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 135,627 131,334 124,366 124,228 90,530 79,266 68,876 56.90%
PBT 18,094 10,805 10,224 3,620 -10,610 -19,238 -14,536 -
Tax -3,023 -3,157 -3,640 -1,888 -1,019 -600 -400 283.69%
NP 15,071 7,648 6,584 1,732 -11,629 -19,838 -14,936 -
-
NP to SH 15,071 7,648 6,584 1,732 -11,629 -19,838 -14,936 -
-
Tax Rate 16.71% 29.22% 35.60% 52.15% - - - -
Total Cost 120,556 123,686 117,782 122,496 102,159 99,105 83,812 27.34%
-
Net Worth 54,758 45,225 42,549 39,728 39,405 36,268 43,429 16.66%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 54,758 45,225 42,549 39,728 39,405 36,268 43,429 16.66%
NOSH 44,774 44,777 44,789 44,639 44,778 44,775 44,772 0.00%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 11.11% 5.82% 5.29% 1.39% -12.85% -25.03% -21.69% -
ROE 27.52% 16.91% 15.47% 4.36% -29.51% -54.70% -34.39% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 302.91 293.30 277.67 278.29 202.17 177.03 153.84 56.90%
EPS 33.66 17.08 14.70 3.88 -25.97 -44.31 -33.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.223 1.01 0.95 0.89 0.88 0.81 0.97 16.65%
Adjusted Per Share Value based on latest NOSH - 44,639
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 181.74 175.99 166.65 166.47 121.31 106.22 92.30 56.90%
EPS 20.20 10.25 8.82 2.32 -15.58 -26.58 -20.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7338 0.606 0.5702 0.5324 0.528 0.486 0.582 16.65%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 3.48 2.46 2.34 1.73 1.73 1.92 2.40 -
P/RPS 1.15 0.84 0.84 0.62 0.86 1.08 1.56 -18.34%
P/EPS 10.34 14.40 15.92 44.59 -6.66 -4.33 -7.19 -
EY 9.67 6.94 6.28 2.24 -15.01 -23.08 -13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.44 2.46 1.94 1.97 2.37 2.47 9.98%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 31/07/07 27/04/07 31/01/07 30/10/06 27/07/06 28/04/06 -
Price 4.98 3.90 2.25 2.33 1.62 1.92 2.30 -
P/RPS 1.64 1.33 0.81 0.84 0.80 1.08 1.50 6.11%
P/EPS 14.80 22.83 15.31 60.05 -6.24 -4.33 -6.89 -
EY 6.76 4.38 6.53 1.67 -16.03 -23.08 -14.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 3.86 2.37 2.62 1.84 2.37 2.37 43.26%

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