[CEPCO] YoY Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -78.97%
YoY- 71.62%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 68,876 88,682 63,962 84,382 85,674 67,072 80,420 -2.54%
PBT -14,536 8,140 424 508 296 -12,446 -7,060 12.78%
Tax -400 24 0 0 0 12,446 7,060 -
NP -14,936 8,164 424 508 296 0 0 -
-
NP to SH -14,936 8,164 424 508 296 -12,446 -7,060 13.29%
-
Tax Rate - -0.29% 0.00% 0.00% 0.00% - - -
Total Cost 83,812 80,518 63,538 83,874 85,378 67,072 80,420 0.69%
-
Net Worth 43,429 28,645 15,526 9,861 7,992 11,967 27,222 8.09%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 43,429 28,645 15,526 9,861 7,992 11,967 27,222 8.09%
NOSH 44,772 29,839 29,859 29,882 29,600 29,918 29,915 6.94%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin -21.69% 9.21% 0.66% 0.60% 0.35% 0.00% 0.00% -
ROE -34.39% 28.50% 2.73% 5.15% 3.70% -104.00% -25.93% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 153.84 297.20 214.21 282.38 289.44 224.18 268.83 -8.87%
EPS -33.36 27.36 1.42 1.70 1.00 -41.60 -23.60 5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.52 0.33 0.27 0.40 0.91 1.06%
Adjusted Per Share Value based on latest NOSH - 29,914
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 92.30 118.84 85.71 113.07 114.81 89.88 107.77 -2.54%
EPS -20.01 10.94 0.57 0.68 0.40 -16.68 -9.46 13.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.3839 0.2081 0.1321 0.1071 0.1604 0.3648 8.09%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 2.40 5.45 1.05 0.40 0.61 0.72 2.05 -
P/RPS 1.56 1.83 0.49 0.14 0.21 0.32 0.76 12.72%
P/EPS -7.19 19.92 73.94 23.53 61.00 -1.73 -8.69 -3.10%
EY -13.90 5.02 1.35 4.25 1.64 -57.78 -11.51 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 5.68 2.02 1.21 2.26 1.80 2.25 1.56%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/04/06 28/04/05 29/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.30 3.58 1.02 0.50 0.73 0.56 1.92 -
P/RPS 1.50 1.20 0.48 0.18 0.25 0.25 0.71 13.26%
P/EPS -6.89 13.08 71.83 29.41 73.00 -1.35 -8.14 -2.73%
EY -14.50 7.64 1.39 3.40 1.37 -74.29 -12.29 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 3.73 1.96 1.52 2.70 1.40 2.11 1.95%

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