[CEPCO] QoQ Annualized Quarter Result on 31-May-2006 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- -32.82%
YoY- -638.7%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 124,366 124,228 90,530 79,266 68,876 64,364 86,348 27.62%
PBT 10,224 3,620 -10,610 -19,238 -14,536 -31,668 -2,865 -
Tax -3,640 -1,888 -1,019 -600 -400 -800 -572 244.56%
NP 6,584 1,732 -11,629 -19,838 -14,936 -32,468 -3,437 -
-
NP to SH 6,584 1,732 -11,629 -19,838 -14,936 -32,468 -3,437 -
-
Tax Rate 35.60% 52.15% - - - - - -
Total Cost 117,782 122,496 102,159 99,105 83,812 96,832 89,785 19.89%
-
Net Worth 42,549 39,728 39,405 36,268 43,429 42,980 44,173 -2.47%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 42,549 39,728 39,405 36,268 43,429 42,980 44,173 -2.47%
NOSH 44,789 44,639 44,778 44,775 44,772 44,771 38,748 10.16%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 5.29% 1.39% -12.85% -25.03% -21.69% -50.44% -3.98% -
ROE 15.47% 4.36% -29.51% -54.70% -34.39% -75.54% -7.78% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 277.67 278.29 202.17 177.03 153.84 143.76 222.84 15.84%
EPS 14.70 3.88 -25.97 -44.31 -33.36 -72.52 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 0.88 0.81 0.97 0.96 1.14 -11.47%
Adjusted Per Share Value based on latest NOSH - 44,779
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 166.65 166.47 121.31 106.22 92.30 86.25 115.71 27.61%
EPS 8.82 2.32 -15.58 -26.58 -20.01 -43.51 -4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5702 0.5324 0.528 0.486 0.582 0.5759 0.5919 -2.46%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 2.34 1.73 1.73 1.92 2.40 2.70 2.95 -
P/RPS 0.84 0.62 0.86 1.08 1.56 1.88 1.32 -26.07%
P/EPS 15.92 44.59 -6.66 -4.33 -7.19 -3.72 -33.26 -
EY 6.28 2.24 -15.01 -23.08 -13.90 -26.86 -3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.94 1.97 2.37 2.47 2.81 2.59 -3.38%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 31/01/07 30/10/06 27/07/06 28/04/06 27/01/06 27/10/05 -
Price 2.25 2.33 1.62 1.92 2.30 2.40 2.65 -
P/RPS 0.81 0.84 0.80 1.08 1.50 1.67 1.19 -22.67%
P/EPS 15.31 60.05 -6.24 -4.33 -6.89 -3.31 -29.88 -
EY 6.53 1.67 -16.03 -23.08 -14.50 -30.22 -3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.62 1.84 2.37 2.37 2.50 2.32 1.43%

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