[CEPCO] QoQ 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- 49.09%
YoY- 144.54%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Quarter 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 49,872 54,302 63,904 72,115 55,579 55,177 -22.58%
PBT 6,427 3,965 15,235 5,124 4,625 3,110 2,469 89.12%
Tax -645 -1,577 -1,916 -2,105 -2,600 -3,386 -1,900 -51.30%
NP 5,782 2,388 13,319 3,019 2,025 -276 569 368.48%
-
NP to SH 5,782 2,388 13,319 3,019 2,025 -276 569 368.48%
-
Tax Rate 10.04% 39.77% 12.58% 41.08% 56.22% 108.87% 76.95% -
Total Cost 31,786 47,484 40,983 60,885 70,090 55,855 54,608 -30.26%
-
Net Worth 75,690 70,340 67,602 54,646 51,521 48,967 49,731 32.28%
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 70,340 67,602 54,646 51,521 48,967 49,731 32.28%
NOSH 44,786 44,803 44,769 44,792 44,800 44,516 44,803 -0.02%
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% 4.79% 24.53% 4.72% 2.81% -0.50% 1.03% -
ROE 7.64% 3.39% 19.70% 5.52% 3.93% -0.56% 1.14% -
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 83.88 111.31 121.29 142.67 160.97 124.85 123.15 -22.56%
EPS 12.91 5.33 29.75 6.74 4.52 -0.62 1.27 368.60%
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 66.83 72.77 85.63 96.64 74.48 73.94 -22.59%
EPS 7.75 3.20 17.85 4.05 2.71 -0.37 0.76 369.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0143 0.9426 0.9059 0.7323 0.6904 0.6562 0.6664 32.28%
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 2.78 2.39 1.47 1.44 2.02 2.47 29.94%
P/EPS 23.78 58.16 9.75 31.16 51.33 -406.45 239.37 -78.51%
EY 4.21 1.72 10.26 3.21 1.95 -0.25 0.42 364.24%
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 2.70 2.85 1.47 1.45 1.80 2.19 24.14%
P/EPS 19.67 56.29 11.63 31.16 51.77 -362.90 212.60 -79.51%
EY 5.08 1.78 8.60 3.21 1.93 -0.28 0.47 388.14%
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