[CEPCO] YoY Annualized Quarter Result on 28-Feb-2006 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 54.0%
YoY- -282.95%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 272,038 175,338 124,366 68,876 88,682 63,962 84,382 21.52%
PBT 19,498 -6,580 10,224 -14,536 8,140 424 508 83.56%
Tax -9,410 -4,140 -3,640 -400 24 0 0 -
NP 10,088 -10,720 6,584 -14,936 8,164 424 508 64.48%
-
NP to SH 10,088 -10,720 6,584 -14,936 8,164 424 508 64.48%
-
Tax Rate 48.26% - 35.60% - -0.29% 0.00% 0.00% -
Total Cost 261,950 186,058 117,782 83,812 80,518 63,538 83,874 20.88%
-
Net Worth 54,602 49,256 42,549 43,429 28,645 15,526 9,861 32.97%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 54,602 49,256 42,549 43,429 28,645 15,526 9,861 32.97%
NOSH 44,755 44,778 44,789 44,772 29,839 29,859 29,882 6.95%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 3.71% -6.11% 5.29% -21.69% 9.21% 0.66% 0.60% -
ROE 18.48% -21.76% 15.47% -34.39% 28.50% 2.73% 5.15% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 607.82 391.57 277.67 153.84 297.20 214.21 282.38 13.61%
EPS 22.54 -23.94 14.70 -33.36 27.36 1.42 1.70 53.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.10 0.95 0.97 0.96 0.52 0.33 24.32%
Adjusted Per Share Value based on latest NOSH - 44,758
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 364.54 234.96 166.65 92.30 118.84 85.71 113.07 21.52%
EPS 13.52 -14.37 8.82 -20.01 10.94 0.57 0.68 64.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7317 0.6601 0.5702 0.582 0.3839 0.2081 0.1321 32.98%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 2.10 3.48 2.34 2.40 5.45 1.05 0.40 -
P/RPS 0.35 0.89 0.84 1.56 1.83 0.49 0.14 16.48%
P/EPS 9.32 -14.54 15.92 -7.19 19.92 73.94 23.53 -14.29%
EY 10.73 -6.88 6.28 -13.90 5.02 1.35 4.25 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 3.16 2.46 2.47 5.68 2.02 1.21 6.03%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 28/04/09 30/04/08 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 -
Price 2.10 3.20 2.25 2.30 3.58 1.02 0.50 -
P/RPS 0.35 0.82 0.81 1.50 1.20 0.48 0.18 11.70%
P/EPS 9.32 -13.37 15.31 -6.89 13.08 71.83 29.41 -17.41%
EY 10.73 -7.48 6.53 -14.50 7.64 1.39 3.40 21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.91 2.37 2.37 3.73 1.96 1.52 2.07%

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