[CEPCO] YoY Annualized Quarter Result on 28-Feb-2010 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -33.09%
YoY- 53.41%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 209,180 139,808 90,522 133,902 272,038 175,338 124,366 9.04%
PBT 50,254 9,390 -410 17,478 19,498 -6,580 10,224 30.36%
Tax -2,500 -720 0 -2,002 -9,410 -4,140 -3,640 -6.06%
NP 47,754 8,670 -410 15,476 10,088 -10,720 6,584 39.08%
-
NP to SH 47,754 8,670 -410 15,476 10,088 -10,720 6,584 39.08%
-
Tax Rate 4.97% 7.67% - 11.45% 48.26% - 35.60% -
Total Cost 161,426 131,138 90,932 118,426 261,950 186,058 117,782 5.38%
-
Net Worth 107,460 90,893 84,673 77,917 54,602 49,256 42,549 16.68%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 107,460 90,893 84,673 77,917 54,602 49,256 42,549 16.68%
NOSH 44,775 44,775 44,565 44,780 44,755 44,778 44,789 -0.00%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 22.83% 6.20% -0.45% 11.56% 3.71% -6.11% 5.29% -
ROE 44.44% 9.54% -0.48% 19.86% 18.48% -21.76% 15.47% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 467.18 312.25 203.12 299.02 607.82 391.57 277.67 9.04%
EPS 106.66 19.36 -0.92 34.56 22.54 -23.94 14.70 39.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.03 1.90 1.74 1.22 1.10 0.95 16.68%
Adjusted Per Share Value based on latest NOSH - 44,759
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 280.31 187.35 121.30 179.43 364.54 234.96 166.65 9.04%
EPS 63.99 11.62 -0.55 20.74 13.52 -14.37 8.82 39.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.218 1.1347 1.0441 0.7317 0.6601 0.5702 16.67%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.55 1.70 2.04 2.51 2.10 3.48 2.34 -
P/RPS 0.33 0.54 1.00 0.84 0.35 0.89 0.84 -14.40%
P/EPS 1.45 8.78 -221.74 7.26 9.32 -14.54 15.92 -32.89%
EY 68.81 11.39 -0.45 13.77 10.73 -6.88 6.28 48.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 1.07 1.44 1.72 3.16 2.46 -19.87%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 26/04/13 27/04/12 28/04/11 29/04/10 28/04/09 30/04/08 27/04/07 -
Price 1.53 1.67 2.20 2.66 2.10 3.20 2.25 -
P/RPS 0.33 0.53 1.08 0.89 0.35 0.82 0.81 -13.88%
P/EPS 1.43 8.62 -239.13 7.70 9.32 -13.37 15.31 -32.61%
EY 69.71 11.59 -0.42 12.99 10.73 -7.48 6.53 48.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 1.16 1.53 1.72 2.91 2.37 -19.58%

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