[CEPCO] YoY Annualized 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- 24.54%
YoY- 194.1%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 139,808 90,522 133,902 272,038 175,338 124,366 68,876 12.51%
PBT 9,390 -410 17,478 19,498 -6,580 10,224 -14,536 -
Tax -720 0 -2,002 -9,410 -4,140 -3,640 -400 10.28%
NP 8,670 -410 15,476 10,088 -10,720 6,584 -14,936 -
-
NP to SH 8,670 -410 15,476 10,088 -10,720 6,584 -14,936 -
-
Tax Rate 7.67% - 11.45% 48.26% - 35.60% - -
Total Cost 131,138 90,932 118,426 261,950 186,058 117,782 83,812 7.73%
-
Net Worth 90,893 84,673 77,917 54,602 49,256 42,549 43,429 13.08%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 90,893 84,673 77,917 54,602 49,256 42,549 43,429 13.08%
NOSH 44,775 44,565 44,780 44,755 44,778 44,789 44,772 0.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 6.20% -0.45% 11.56% 3.71% -6.11% 5.29% -21.69% -
ROE 9.54% -0.48% 19.86% 18.48% -21.76% 15.47% -34.39% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 312.25 203.12 299.02 607.82 391.57 277.67 153.84 12.51%
EPS 19.36 -0.92 34.56 22.54 -23.94 14.70 -33.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.90 1.74 1.22 1.10 0.95 0.97 13.08%
Adjusted Per Share Value based on latest NOSH - 44,792
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 187.35 121.30 179.43 364.54 234.96 166.65 92.30 12.51%
EPS 11.62 -0.55 20.74 13.52 -14.37 8.82 -20.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.218 1.1347 1.0441 0.7317 0.6601 0.5702 0.582 13.08%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.70 2.04 2.51 2.10 3.48 2.34 2.40 -
P/RPS 0.54 1.00 0.84 0.35 0.89 0.84 1.56 -16.19%
P/EPS 8.78 -221.74 7.26 9.32 -14.54 15.92 -7.19 -
EY 11.39 -0.45 13.77 10.73 -6.88 6.28 -13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.07 1.44 1.72 3.16 2.46 2.47 -16.43%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/04/12 28/04/11 29/04/10 28/04/09 30/04/08 27/04/07 28/04/06 -
Price 1.67 2.20 2.66 2.10 3.20 2.25 2.30 -
P/RPS 0.53 1.08 0.89 0.35 0.82 0.81 1.50 -15.90%
P/EPS 8.62 -239.13 7.70 9.32 -13.37 15.31 -6.89 -
EY 11.59 -0.42 12.99 10.73 -7.48 6.53 -14.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.16 1.53 1.72 2.91 2.37 2.37 -16.19%

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