[CEPCO] QoQ Cumulative Quarter Result on 31-May-2011 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 3043.41%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 69,904 37,127 140,019 96,586 45,261 20,566 121,345 -30.78%
PBT 4,695 2,790 1,754 6,034 -205 5,754 15,272 -54.48%
Tax -360 -335 -435 0 0 0 753 -
NP 4,335 2,455 1,319 6,034 -205 5,754 16,025 -58.20%
-
NP to SH 4,335 2,455 1,319 6,034 -205 5,754 16,025 -58.20%
-
Tax Rate 7.67% 12.01% 24.80% 0.00% - 0.00% -4.93% -
Total Cost 65,569 34,672 138,700 90,552 45,466 14,812 105,320 -27.11%
-
Net Worth 90,893 89,150 86,293 91,315 84,673 90,899 85,968 3.78%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 90,893 89,150 86,293 91,315 84,673 90,899 85,968 3.78%
NOSH 44,775 44,799 44,711 44,762 44,565 44,778 44,775 0.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.20% 6.61% 0.94% 6.25% -0.45% 27.98% 13.21% -
ROE 4.77% 2.75% 1.53% 6.61% -0.24% 6.33% 18.64% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 156.12 82.87 313.16 215.77 101.56 45.93 271.01 -30.78%
EPS 9.68 5.48 2.95 13.48 -0.46 12.85 35.79 -58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.99 1.93 2.04 1.90 2.03 1.92 3.78%
Adjusted Per Share Value based on latest NOSH - 44,788
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 93.67 49.75 187.63 129.43 60.65 27.56 162.61 -30.79%
EPS 5.81 3.29 1.77 8.09 -0.27 7.71 21.47 -58.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.218 1.1946 1.1564 1.2237 1.1347 1.2181 1.152 3.78%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.70 1.51 2.18 2.16 2.04 2.28 2.25 -
P/RPS 1.09 1.82 0.70 1.00 2.01 4.96 0.83 19.94%
P/EPS 17.56 27.55 73.90 16.02 -443.48 17.74 6.29 98.39%
EY 5.70 3.63 1.35 6.24 -0.23 5.64 15.91 -49.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 1.13 1.06 1.07 1.12 1.17 -19.83%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 30/01/12 31/10/11 28/07/11 28/04/11 28/01/11 29/10/10 -
Price 1.67 1.70 1.90 2.14 2.20 2.20 2.26 -
P/RPS 1.07 2.05 0.61 0.99 2.17 4.79 0.83 18.46%
P/EPS 17.25 31.02 64.41 15.88 -478.26 17.12 6.31 95.63%
EY 5.80 3.22 1.55 6.30 -0.21 5.84 15.84 -48.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.98 1.05 1.16 1.08 1.18 -21.56%

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