[CEPCO] YoY Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 259.86%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 148,508 82,264 150,272 288,460 171,268 124,228 64,364 14.94%
PBT 11,160 23,016 25,708 18,500 9,152 3,620 -31,668 -
Tax -1,340 0 -2,580 -10,400 -3,480 -1,888 -800 8.97%
NP 9,820 23,016 23,128 8,100 5,672 1,732 -32,468 -
-
NP to SH 9,820 23,016 23,128 8,100 5,672 1,732 -32,468 -
-
Tax Rate 12.01% 0.00% 10.04% 56.22% 38.02% 52.15% - -
Total Cost 138,688 59,248 127,144 280,360 165,596 122,496 96,832 6.16%
-
Net Worth 89,150 90,899 75,690 51,521 55,914 39,728 42,980 12.92%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 89,150 90,899 75,690 51,521 55,914 39,728 42,980 12.92%
NOSH 44,799 44,778 44,786 44,800 44,731 44,639 44,771 0.01%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 6.61% 27.98% 15.39% 2.81% 3.31% 1.39% -50.44% -
ROE 11.02% 25.32% 30.56% 15.72% 10.14% 4.36% -75.54% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 331.50 183.71 335.53 643.87 382.88 278.29 143.76 14.93%
EPS 21.92 51.40 51.64 18.08 12.68 3.88 -72.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.03 1.69 1.15 1.25 0.89 0.96 12.91%
Adjusted Per Share Value based on latest NOSH - 44,800
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 199.01 110.24 201.37 386.55 229.50 166.47 86.25 14.94%
EPS 13.16 30.84 30.99 10.85 7.60 2.32 -43.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1946 1.2181 1.0143 0.6904 0.7493 0.5324 0.5759 12.92%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 1.51 2.28 3.07 2.32 4.18 1.73 2.70 -
P/RPS 0.46 1.24 0.91 0.36 1.09 0.62 1.88 -20.90%
P/EPS 6.89 4.44 5.95 12.83 32.97 44.59 -3.72 -
EY 14.52 22.54 16.82 7.79 3.03 2.24 -26.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.12 1.82 2.02 3.34 1.94 2.81 -19.57%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/01/12 28/01/11 26/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.70 2.20 2.54 2.34 3.94 2.33 2.40 -
P/RPS 0.51 1.20 0.76 0.36 1.03 0.84 1.67 -17.93%
P/EPS 7.76 4.28 4.92 12.94 31.07 60.05 -3.31 -
EY 12.89 23.36 20.33 7.73 3.22 1.67 -30.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.08 1.50 2.03 3.15 2.62 2.50 -16.44%

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