[CEPCO] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 149.09%
YoY- 194.1%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 37,568 240,193 190,321 136,019 72,115 198,425 142,846 -58.91%
PBT 6,427 28,949 24,984 9,749 4,625 2,289 -821 -
Tax -645 -8,198 -6,621 -4,705 -2,600 -7,356 -3,970 -70.19%
NP 5,782 20,751 18,363 5,044 2,025 -5,067 -4,791 -
-
NP to SH 5,782 20,751 18,363 5,044 2,025 -5,067 -4,791 -
-
Tax Rate 10.04% 28.32% 26.50% 48.26% 56.22% 321.36% - -
Total Cost 31,786 219,442 171,958 130,975 70,090 203,492 147,637 -64.04%
-
Net Worth 75,690 70,289 67,613 54,602 51,521 49,237 49,701 32.33%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 75,690 70,289 67,613 54,602 51,521 49,237 49,701 32.33%
NOSH 44,786 44,770 44,776 44,755 44,800 44,761 44,775 0.01%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 15.39% 8.64% 9.65% 3.71% 2.81% -2.55% -3.35% -
ROE 7.64% 29.52% 27.16% 9.24% 3.93% -10.29% -9.64% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 83.88 536.50 425.04 303.91 160.97 443.29 319.03 -58.92%
EPS 12.91 46.35 41.01 11.27 4.52 -11.32 -10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.57 1.51 1.22 1.15 1.10 1.11 32.31%
Adjusted Per Share Value based on latest NOSH - 44,792
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 50.34 321.87 255.04 182.27 96.64 265.90 191.42 -58.91%
EPS 7.75 27.81 24.61 6.76 2.71 -6.79 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0143 0.9419 0.906 0.7317 0.6904 0.6598 0.666 32.33%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 3.07 3.10 2.90 2.10 2.32 2.52 3.04 -
P/RPS 3.66 0.58 0.68 0.69 1.44 0.57 0.95 145.55%
P/EPS 23.78 6.69 7.07 18.63 51.33 -22.26 -28.41 -
EY 4.21 14.95 14.14 5.37 1.95 -4.49 -3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.97 1.92 1.72 2.02 2.29 2.74 -23.85%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 30/10/09 30/07/09 28/04/09 30/01/09 31/10/08 31/07/08 -
Price 2.54 3.00 3.46 2.10 2.34 2.25 2.70 -
P/RPS 3.03 0.56 0.81 0.69 1.45 0.51 0.85 133.17%
P/EPS 19.67 6.47 8.44 18.63 51.77 -19.88 -25.23 -
EY 5.08 15.45 11.85 5.37 1.93 -5.03 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.91 2.29 1.72 2.03 2.05 2.43 -27.48%

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