[CEPCO] YoY Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 811.16%
YoY- 1825.47%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 175,338 124,366 68,876 88,682 63,962 84,382 85,674 12.66%
PBT -6,580 10,224 -14,536 8,140 424 508 296 -
Tax -4,140 -3,640 -400 24 0 0 0 -
NP -10,720 6,584 -14,936 8,164 424 508 296 -
-
NP to SH -10,720 6,584 -14,936 8,164 424 508 296 -
-
Tax Rate - 35.60% - -0.29% 0.00% 0.00% 0.00% -
Total Cost 186,058 117,782 83,812 80,518 63,538 83,874 85,378 13.84%
-
Net Worth 49,256 42,549 43,429 28,645 15,526 9,861 7,992 35.36%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 49,256 42,549 43,429 28,645 15,526 9,861 7,992 35.36%
NOSH 44,778 44,789 44,772 29,839 29,859 29,882 29,600 7.13%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin -6.11% 5.29% -21.69% 9.21% 0.66% 0.60% 0.35% -
ROE -21.76% 15.47% -34.39% 28.50% 2.73% 5.15% 3.70% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 391.57 277.67 153.84 297.20 214.21 282.38 289.44 5.16%
EPS -23.94 14.70 -33.36 27.36 1.42 1.70 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.95 0.97 0.96 0.52 0.33 0.27 26.35%
Adjusted Per Share Value based on latest NOSH - 29,860
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 234.96 166.65 92.30 118.84 85.71 113.07 114.81 12.66%
EPS -14.37 8.82 -20.01 10.94 0.57 0.68 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6601 0.5702 0.582 0.3839 0.2081 0.1321 0.1071 35.36%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 3.48 2.34 2.40 5.45 1.05 0.40 0.61 -
P/RPS 0.89 0.84 1.56 1.83 0.49 0.14 0.21 27.18%
P/EPS -14.54 15.92 -7.19 19.92 73.94 23.53 61.00 -
EY -6.88 6.28 -13.90 5.02 1.35 4.25 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.46 2.47 5.68 2.02 1.21 2.26 5.74%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/04/08 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 30/04/02 -
Price 3.20 2.25 2.30 3.58 1.02 0.50 0.73 -
P/RPS 0.82 0.81 1.50 1.20 0.48 0.18 0.25 21.87%
P/EPS -13.37 15.31 -6.89 13.08 71.83 29.41 73.00 -
EY -7.48 6.53 -14.50 7.64 1.39 3.40 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.37 2.37 3.73 1.96 1.52 2.70 1.25%

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