[CEPCO] QoQ Annualized Quarter Result on 31-May-2003 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 27.03%
YoY- -64.98%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 63,962 58,844 90,678 86,778 84,382 93,256 90,411 -20.62%
PBT 424 -7,296 2,596 645 508 2,416 1,873 -62.88%
Tax 0 0 412 0 0 0 -939 -
NP 424 -7,296 3,008 645 508 2,416 934 -40.96%
-
NP to SH 424 -7,296 3,008 645 508 2,416 934 -40.96%
-
Tax Rate 0.00% - -15.87% 0.00% 0.00% 0.00% 50.13% -
Total Cost 63,538 66,140 87,670 86,133 83,874 90,840 89,477 -20.42%
-
Net Worth 15,526 13,433 15,188 10,158 9,861 10,166 12,247 17.15%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 15,526 13,433 15,188 10,158 9,861 10,166 12,247 17.15%
NOSH 29,859 29,852 29,782 29,876 29,882 29,900 29,872 -0.02%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 0.66% -12.40% 3.32% 0.74% 0.60% 2.59% 1.03% -
ROE 2.73% -54.31% 19.80% 6.35% 5.15% 23.76% 7.63% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 214.21 197.11 304.47 290.46 282.38 311.88 302.66 -20.59%
EPS 1.42 -24.44 10.10 2.16 1.70 8.08 3.10 -40.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.45 0.51 0.34 0.33 0.34 0.41 17.18%
Adjusted Per Share Value based on latest NOSH - 29,870
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 85.71 78.85 121.51 116.29 113.07 124.97 121.15 -20.61%
EPS 0.57 -9.78 4.03 0.86 0.68 3.24 1.25 -40.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.18 0.2035 0.1361 0.1321 0.1362 0.1641 17.17%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.05 1.10 0.70 0.46 0.40 0.41 0.49 -
P/RPS 0.49 0.56 0.23 0.16 0.14 0.13 0.16 111.03%
P/EPS 73.94 -4.50 6.93 21.30 23.53 5.07 15.67 181.59%
EY 1.35 -22.22 14.43 4.70 4.25 19.71 6.38 -64.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.44 1.37 1.35 1.21 1.21 1.20 41.55%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 27/01/04 31/10/03 30/07/03 30/04/03 28/01/03 30/10/02 -
Price 1.02 1.01 0.71 0.74 0.50 0.42 0.51 -
P/RPS 0.48 0.51 0.23 0.25 0.18 0.13 0.17 99.89%
P/EPS 71.83 -4.13 7.03 34.26 29.41 5.20 16.31 168.92%
EY 1.39 -24.20 14.23 2.92 3.40 19.24 6.13 -62.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.24 1.39 2.18 1.52 1.24 1.24 35.73%

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