[CEPCO] YoY Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -11.71%
YoY- 2214.63%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 178,634 145,702 209,180 139,808 90,522 133,902 272,038 -6.76%
PBT -10,374 -10,212 50,254 9,390 -410 17,478 19,498 -
Tax -2,108 0 -2,500 -720 0 -2,002 -9,410 -22.05%
NP -12,482 -10,212 47,754 8,670 -410 15,476 10,088 -
-
NP to SH -12,482 -10,212 47,754 8,670 -410 15,476 10,088 -
-
Tax Rate - - 4.97% 7.67% - 11.45% 48.26% -
Total Cost 191,116 155,914 161,426 131,138 90,932 118,426 261,950 -5.11%
-
Net Worth 98,057 100,296 107,460 90,893 84,673 77,917 54,602 10.24%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 98,057 100,296 107,460 90,893 84,673 77,917 54,602 10.24%
NOSH 44,775 44,775 44,775 44,775 44,565 44,780 44,755 0.00%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin -6.99% -7.01% 22.83% 6.20% -0.45% 11.56% 3.71% -
ROE -12.73% -10.18% 44.44% 9.54% -0.48% 19.86% 18.48% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 398.96 325.41 467.18 312.25 203.12 299.02 607.82 -6.77%
EPS 0.00 -22.80 106.66 19.36 -0.92 34.56 22.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.24 2.40 2.03 1.90 1.74 1.22 10.23%
Adjusted Per Share Value based on latest NOSH - 44,775
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 239.38 195.25 280.31 187.35 121.30 179.43 364.54 -6.76%
EPS -16.73 -13.68 63.99 11.62 -0.55 20.74 13.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.314 1.344 1.44 1.218 1.1347 1.0441 0.7317 10.24%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.60 1.70 1.55 1.70 2.04 2.51 2.10 -
P/RPS 0.40 0.52 0.33 0.54 1.00 0.84 0.35 2.24%
P/EPS -5.74 -7.45 1.45 8.78 -221.74 7.26 9.32 -
EY -17.42 -13.42 68.81 11.39 -0.45 13.77 10.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.65 0.84 1.07 1.44 1.72 -13.30%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 28/04/15 30/04/14 26/04/13 27/04/12 28/04/11 29/04/10 28/04/09 -
Price 1.61 1.76 1.53 1.67 2.20 2.66 2.10 -
P/RPS 0.40 0.54 0.33 0.53 1.08 0.89 0.35 2.24%
P/EPS -5.78 -7.72 1.43 8.62 -239.13 7.70 9.32 -
EY -17.32 -12.96 69.71 11.59 -0.42 12.99 10.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.64 0.82 1.16 1.53 1.72 -13.10%

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