[CEPCO] QoQ Cumulative Quarter Result on 31-May-2009 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 264.06%
YoY- 483.28%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 66,951 37,568 240,193 190,321 136,019 72,115 198,425 -51.62%
PBT 8,739 6,427 28,949 24,984 9,749 4,625 2,289 144.87%
Tax -1,001 -645 -8,198 -6,621 -4,705 -2,600 -7,356 -73.64%
NP 7,738 5,782 20,751 18,363 5,044 2,025 -5,067 -
-
NP to SH 7,738 5,782 20,751 18,363 5,044 2,025 -5,067 -
-
Tax Rate 11.45% 10.04% 28.32% 26.50% 48.26% 56.22% 321.36% -
Total Cost 59,213 31,786 219,442 171,958 130,975 70,090 203,492 -56.18%
-
Net Worth 77,917 75,690 70,289 67,613 54,602 51,521 49,237 35.91%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 77,917 75,690 70,289 67,613 54,602 51,521 49,237 35.91%
NOSH 44,780 44,786 44,770 44,776 44,755 44,800 44,761 0.02%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 11.56% 15.39% 8.64% 9.65% 3.71% 2.81% -2.55% -
ROE 9.93% 7.64% 29.52% 27.16% 9.24% 3.93% -10.29% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 149.51 83.88 536.50 425.04 303.91 160.97 443.29 -51.64%
EPS 17.28 12.91 46.35 41.01 11.27 4.52 -11.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.57 1.51 1.22 1.15 1.10 35.87%
Adjusted Per Share Value based on latest NOSH - 44,769
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 89.72 50.34 321.87 255.04 182.27 96.64 265.90 -51.62%
EPS 10.37 7.75 27.81 24.61 6.76 2.71 -6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0441 1.0143 0.9419 0.906 0.7317 0.6904 0.6598 35.91%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 2.51 3.07 3.10 2.90 2.10 2.32 2.52 -
P/RPS 1.68 3.66 0.58 0.68 0.69 1.44 0.57 105.97%
P/EPS 14.53 23.78 6.69 7.07 18.63 51.33 -22.26 -
EY 6.88 4.21 14.95 14.14 5.37 1.95 -4.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 1.97 1.92 1.72 2.02 2.29 -26.66%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 26/01/10 30/10/09 30/07/09 28/04/09 30/01/09 31/10/08 -
Price 2.66 2.54 3.00 3.46 2.10 2.34 2.25 -
P/RPS 1.78 3.03 0.56 0.81 0.69 1.45 0.51 130.61%
P/EPS 15.39 19.67 6.47 8.44 18.63 51.77 -19.88 -
EY 6.50 5.08 15.45 11.85 5.37 1.93 -5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.50 1.91 2.29 1.72 2.03 2.05 -17.76%

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