[CEPCO] QoQ Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 111.62%
YoY- -16.54%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 22,134 70,374 50,330 31,981 14,711 90,678 65,084 -51.18%
PBT 224 8,132 8,811 212 -1,824 2,596 484 -40.08%
Tax 0 1,200 0 0 0 412 0 -
NP 224 9,332 8,811 212 -1,824 3,008 484 -40.08%
-
NP to SH 224 9,332 8,811 212 -1,824 3,008 484 -40.08%
-
Tax Rate 0.00% -14.76% 0.00% 0.00% - -15.87% 0.00% -
Total Cost 21,910 61,042 41,519 31,769 16,535 87,670 64,600 -51.27%
-
Net Worth 24,789 24,479 24,176 15,526 13,433 15,188 10,158 80.96%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 24,789 24,479 24,176 15,526 13,433 15,188 10,158 80.96%
NOSH 29,866 29,852 29,847 29,859 29,852 29,782 29,876 -0.02%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 1.01% 13.26% 17.51% 0.66% -12.40% 3.32% 0.74% -
ROE 0.90% 38.12% 36.44% 1.37% -13.58% 19.80% 4.76% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 74.11 235.74 168.62 107.11 49.28 304.47 217.84 -51.17%
EPS 0.75 31.26 29.52 0.71 -6.11 10.10 1.62 -40.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.52 0.45 0.51 0.34 81.00%
Adjusted Per Share Value based on latest NOSH - 29,853
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 29.66 94.30 67.44 42.86 19.71 121.51 87.21 -51.18%
EPS 0.30 12.51 11.81 0.28 -2.44 4.03 0.65 -40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3322 0.328 0.324 0.2081 0.18 0.2035 0.1361 80.99%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 3.12 2.54 1.79 1.05 1.10 0.70 0.46 -
P/RPS 4.21 1.08 1.06 0.98 2.23 0.23 0.21 633.95%
P/EPS 416.00 8.13 6.06 147.89 -18.00 6.93 28.40 495.74%
EY 0.24 12.31 16.49 0.68 -5.55 14.43 3.52 -83.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.10 2.21 2.02 2.44 1.37 1.35 97.58%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/01/05 29/10/04 30/07/04 29/04/04 27/01/04 31/10/03 30/07/03 -
Price 6.35 2.47 2.96 1.02 1.01 0.71 0.74 -
P/RPS 8.57 1.05 1.76 0.95 2.05 0.23 0.34 754.63%
P/EPS 846.67 7.90 10.03 143.66 -16.53 7.03 45.68 596.65%
EY 0.12 12.66 9.97 0.70 -6.05 14.23 2.19 -85.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.65 3.01 3.65 1.96 2.24 1.39 2.18 130.39%

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