[CEPCO] QoQ Annualized Quarter Result on 31-May-2010 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -35.03%
YoY- -58.93%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 90,522 82,264 121,345 129,426 133,902 150,272 240,193 -47.91%
PBT -410 23,016 15,272 11,194 17,478 25,708 28,949 -
Tax 0 0 753 -1,140 -2,002 -2,580 -8,198 -
NP -410 23,016 16,025 10,054 15,476 23,128 20,751 -
-
NP to SH -410 23,016 16,025 10,054 15,476 23,128 20,751 -
-
Tax Rate - 0.00% -4.93% 10.18% 11.45% 10.04% 28.32% -
Total Cost 90,932 59,248 105,320 119,372 118,426 127,144 219,442 -44.50%
-
Net Worth 84,673 90,899 85,968 77,469 77,917 75,690 70,289 13.25%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 84,673 90,899 85,968 77,469 77,917 75,690 70,289 13.25%
NOSH 44,565 44,778 44,775 44,780 44,780 44,786 44,770 -0.30%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin -0.45% 27.98% 13.21% 7.77% 11.56% 15.39% 8.64% -
ROE -0.48% 25.32% 18.64% 12.98% 19.86% 30.56% 29.52% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 203.12 183.71 271.01 289.03 299.02 335.53 536.50 -47.75%
EPS -0.92 51.40 35.79 22.45 34.56 51.64 46.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.03 1.92 1.73 1.74 1.69 1.57 13.60%
Adjusted Per Share Value based on latest NOSH - 44,772
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 121.30 110.24 162.61 173.44 179.43 201.37 321.87 -47.91%
EPS -0.55 30.84 21.47 13.47 20.74 30.99 27.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1347 1.2181 1.152 1.0381 1.0441 1.0143 0.9419 13.25%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 2.04 2.28 2.25 2.67 2.51 3.07 3.10 -
P/RPS 1.00 1.24 0.83 0.92 0.84 0.91 0.58 43.92%
P/EPS -221.74 4.44 6.29 11.89 7.26 5.95 6.69 -
EY -0.45 22.54 15.91 8.41 13.77 16.82 14.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.17 1.54 1.44 1.82 1.97 -33.50%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 28/01/11 29/10/10 28/07/10 29/04/10 26/01/10 30/10/09 -
Price 2.20 2.20 2.26 2.47 2.66 2.54 3.00 -
P/RPS 1.08 1.20 0.83 0.85 0.89 0.76 0.56 55.12%
P/EPS -239.13 4.28 6.31 11.00 7.70 4.92 6.47 -
EY -0.42 23.36 15.84 9.09 12.99 20.33 15.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.08 1.18 1.43 1.53 1.50 1.91 -28.34%

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