[CEPCO] QoQ TTM Result on 31-May-2008 [#3]

Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -29.21%
YoY- -49.43%
Quarter Report
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 246,775 227,723 198,425 179,972 161,113 147,387 135,627 49.09%
PBT 15,328 4,626 2,289 9,169 9,692 19,477 18,094 -10.47%
Tax -9,991 -9,086 -7,356 -4,625 -3,273 -3,421 -3,023 122.03%
NP 5,337 -4,460 -5,067 4,544 6,419 16,056 15,071 -49.97%
-
NP to SH 5,337 -4,460 -5,067 4,544 6,419 16,056 15,071 -49.97%
-
Tax Rate 65.18% 196.41% 321.36% 50.44% 33.77% 17.56% 16.71% -
Total Cost 241,438 232,183 203,492 175,428 154,694 131,331 120,556 58.95%
-
Net Worth 54,646 51,521 48,967 49,731 49,245 55,914 54,756 -0.13%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 54,646 51,521 48,967 49,731 49,245 55,914 54,756 -0.13%
NOSH 44,792 44,800 44,516 44,803 44,768 44,731 44,772 0.02%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 2.16% -1.96% -2.55% 2.52% 3.98% 10.89% 11.11% -
ROE 9.77% -8.66% -10.35% 9.14% 13.03% 28.72% 27.52% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 550.93 508.30 445.74 401.69 359.88 329.49 302.93 49.04%
EPS 11.91 -9.96 -11.38 10.14 14.34 35.89 33.66 -50.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.10 1.11 1.10 1.25 1.223 -0.16%
Adjusted Per Share Value based on latest NOSH - 44,803
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 330.69 305.16 265.90 241.17 215.90 197.50 181.74 49.09%
EPS 7.15 -5.98 -6.79 6.09 8.60 21.52 20.20 -49.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7323 0.6904 0.6562 0.6664 0.6599 0.7493 0.7338 -0.13%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 2.10 2.32 2.52 3.04 3.48 4.18 3.48 -
P/RPS 0.38 0.46 0.57 0.76 0.97 1.27 1.15 -52.23%
P/EPS 17.62 -23.30 -22.14 29.97 24.27 11.65 10.34 42.71%
EY 5.67 -4.29 -4.52 3.34 4.12 8.59 9.67 -29.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.02 2.29 2.74 3.16 3.34 2.85 -28.60%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 28/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.10 2.34 2.25 2.70 3.20 3.94 4.98 -
P/RPS 0.38 0.46 0.50 0.67 0.89 1.20 1.64 -62.30%
P/EPS 17.62 -23.51 -19.77 26.62 22.32 10.98 14.79 12.39%
EY 5.67 -4.25 -5.06 3.76 4.48 9.11 6.76 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.03 2.05 2.43 2.91 3.15 4.07 -43.71%

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