[CEPCO] QoQ Annualized Quarter Result on 31-Aug-2008 [#4]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 20.68%
YoY- -133.62%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 253,761 272,038 288,460 198,425 190,461 175,338 171,268 29.93%
PBT 33,312 19,498 18,500 2,289 -1,094 -6,580 9,152 136.43%
Tax -8,828 -9,410 -10,400 -7,356 -5,293 -4,140 -3,480 85.89%
NP 24,484 10,088 8,100 -5,067 -6,388 -10,720 5,672 164.87%
-
NP to SH 24,484 10,088 8,100 -5,067 -6,388 -10,720 5,672 164.87%
-
Tax Rate 26.50% 48.26% 56.22% 321.36% - - 38.02% -
Total Cost 229,277 261,950 280,360 203,492 196,849 186,058 165,596 24.19%
-
Net Worth 67,613 54,602 51,521 49,237 49,701 49,256 55,914 13.48%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 67,613 54,602 51,521 49,237 49,701 49,256 55,914 13.48%
NOSH 44,776 44,755 44,800 44,761 44,775 44,778 44,731 0.06%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 9.65% 3.71% 2.81% -2.55% -3.35% -6.11% 3.31% -
ROE 36.21% 18.48% 15.72% -10.29% -12.85% -21.76% 10.14% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 566.72 607.82 643.87 443.29 425.37 391.57 382.88 29.84%
EPS 54.68 22.54 18.08 -11.32 -14.27 -23.94 12.68 164.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.22 1.15 1.10 1.11 1.10 1.25 13.41%
Adjusted Per Share Value based on latest NOSH - 44,516
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 340.05 364.54 386.55 265.90 255.22 234.96 229.50 29.93%
EPS 32.81 13.52 10.85 -6.79 -8.56 -14.37 7.60 164.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.906 0.7317 0.6904 0.6598 0.666 0.6601 0.7493 13.48%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 2.90 2.10 2.32 2.52 3.04 3.48 4.18 -
P/RPS 0.51 0.35 0.36 0.57 0.71 0.89 1.09 -39.70%
P/EPS 5.30 9.32 12.83 -22.26 -21.31 -14.54 32.97 -70.40%
EY 18.86 10.73 7.79 -4.49 -4.69 -6.88 3.03 237.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.72 2.02 2.29 2.74 3.16 3.34 -30.84%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 28/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 3.46 2.10 2.34 2.25 2.70 3.20 3.94 -
P/RPS 0.61 0.35 0.36 0.51 0.63 0.82 1.03 -29.45%
P/EPS 6.33 9.32 12.94 -19.88 -18.93 -13.37 31.07 -65.34%
EY 15.80 10.73 7.73 -5.03 -5.28 -7.48 3.22 188.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.72 2.03 2.05 2.43 2.91 3.15 -19.13%

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