[CEPCO] QoQ Annualized Quarter Result on 31-May-2016 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 4.26%
YoY- 576.62%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 173,226 207,476 192,375 178,336 193,040 236,348 222,539 -15.39%
PBT -9,298 -12,348 12,952 16,552 15,882 37,988 4,403 -
Tax -270 0 -947 -3,340 -3,210 -6,328 -2,036 -74.02%
NP -9,568 -12,348 12,005 13,212 12,672 31,660 2,367 -
-
NP to SH -9,568 -12,348 12,005 13,212 12,672 31,660 2,367 -
-
Tax Rate - - 7.31% 20.18% 20.21% 16.66% 46.24% -
Total Cost 182,794 219,824 180,370 165,124 180,368 204,688 220,172 -11.67%
-
Net Worth 114,176 115,967 118,653 113,280 113,280 114,623 107,012 4.41%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 114,176 115,967 118,653 113,280 113,280 114,623 107,012 4.41%
NOSH 44,775 44,775 44,775 44,775 44,775 44,775 44,775 0.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin -5.52% -5.95% 6.24% 7.41% 6.56% 13.40% 1.06% -
ROE -8.38% -10.65% 10.12% 11.66% 11.19% 27.62% 2.21% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 386.88 463.37 429.65 398.29 431.13 527.86 497.02 -15.39%
EPS -21.36 -27.56 26.81 29.51 28.30 70.72 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.59 2.65 2.53 2.53 2.56 2.39 4.41%
Adjusted Per Share Value based on latest NOSH - 44,775
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 232.13 278.02 257.79 238.98 258.68 316.71 298.21 -15.39%
EPS -12.82 -16.55 16.09 17.70 16.98 42.43 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.554 1.59 1.518 1.518 1.536 1.434 4.41%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.65 1.55 1.66 1.60 2.01 1.65 1.51 -
P/RPS 0.43 0.33 0.39 0.40 0.47 0.31 0.30 27.15%
P/EPS -7.72 -5.62 6.19 5.42 7.10 2.33 28.56 -
EY -12.95 -17.79 16.15 18.44 14.08 42.85 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.63 0.63 0.79 0.64 0.63 2.10%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 25/04/17 24/01/17 27/10/16 28/07/16 26/04/16 28/01/16 30/10/15 -
Price 1.59 1.60 1.71 1.58 1.90 2.02 1.42 -
P/RPS 0.41 0.35 0.40 0.40 0.44 0.38 0.29 25.99%
P/EPS -7.44 -5.80 6.38 5.35 6.71 2.86 26.86 -
EY -13.44 -17.24 15.68 18.68 14.90 35.00 3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.65 0.62 0.75 0.79 0.59 3.36%

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