[CEPCO] QoQ Annualized Quarter Result on 31-Aug-2010 [#4]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 59.38%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 128,781 90,522 82,264 121,345 129,426 133,902 150,272 -9.78%
PBT 8,045 -410 23,016 15,272 11,194 17,478 25,708 -53.93%
Tax 0 0 0 753 -1,140 -2,002 -2,580 -
NP 8,045 -410 23,016 16,025 10,054 15,476 23,128 -50.57%
-
NP to SH 8,045 -410 23,016 16,025 10,054 15,476 23,128 -50.57%
-
Tax Rate 0.00% - 0.00% -4.93% 10.18% 11.45% 10.04% -
Total Cost 120,736 90,932 59,248 105,320 119,372 118,426 127,144 -3.39%
-
Net Worth 91,315 84,673 90,899 85,968 77,469 77,917 75,690 13.34%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 91,315 84,673 90,899 85,968 77,469 77,917 75,690 13.34%
NOSH 44,762 44,565 44,778 44,775 44,780 44,780 44,786 -0.03%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 6.25% -0.45% 27.98% 13.21% 7.77% 11.56% 15.39% -
ROE 8.81% -0.48% 25.32% 18.64% 12.98% 19.86% 30.56% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 287.70 203.12 183.71 271.01 289.03 299.02 335.53 -9.75%
EPS 17.97 -0.92 51.40 35.79 22.45 34.56 51.64 -50.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.90 2.03 1.92 1.73 1.74 1.69 13.38%
Adjusted Per Share Value based on latest NOSH - 44,770
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 172.57 121.30 110.24 162.61 173.44 179.43 201.37 -9.78%
EPS 10.78 -0.55 30.84 21.47 13.47 20.74 30.99 -50.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2237 1.1347 1.2181 1.152 1.0381 1.0441 1.0143 13.34%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 2.16 2.04 2.28 2.25 2.67 2.51 3.07 -
P/RPS 0.75 1.00 1.24 0.83 0.92 0.84 0.91 -12.10%
P/EPS 12.02 -221.74 4.44 6.29 11.89 7.26 5.95 59.87%
EY 8.32 -0.45 22.54 15.91 8.41 13.77 16.82 -37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.07 1.12 1.17 1.54 1.44 1.82 -30.28%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 28/04/11 28/01/11 29/10/10 28/07/10 29/04/10 26/01/10 -
Price 2.14 2.20 2.20 2.26 2.47 2.66 2.54 -
P/RPS 0.74 1.08 1.20 0.83 0.85 0.89 0.76 -1.76%
P/EPS 11.91 -239.13 4.28 6.31 11.00 7.70 4.92 80.38%
EY 8.40 -0.42 23.36 15.84 9.09 12.99 20.33 -44.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.16 1.08 1.18 1.43 1.53 1.50 -21.17%

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