[CEPCO] YoY Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 644.5%
YoY- -57.33%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 195,344 164,060 252,540 148,508 82,264 150,272 288,460 -6.28%
PBT -18,004 -2,700 67,500 11,160 23,016 25,708 18,500 -
Tax -2,580 0 -5,000 -1,340 0 -2,580 -10,400 -20.72%
NP -20,584 -2,700 62,500 9,820 23,016 23,128 8,100 -
-
NP to SH -20,584 -2,700 62,500 9,820 23,016 23,128 8,100 -
-
Tax Rate - - 7.41% 12.01% 0.00% 10.04% 56.22% -
Total Cost 215,928 166,760 190,040 138,688 59,248 127,144 280,360 -4.25%
-
Net Worth 99,400 108,355 99,400 89,150 90,899 75,690 51,521 11.56%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 99,400 108,355 99,400 89,150 90,899 75,690 51,521 11.56%
NOSH 44,775 44,775 44,775 44,799 44,778 44,786 44,800 -0.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -10.54% -1.65% 24.75% 6.61% 27.98% 15.39% 2.81% -
ROE -20.71% -2.49% 62.88% 11.02% 25.32% 30.56% 15.72% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 436.28 366.41 564.02 331.50 183.71 335.53 643.87 -6.27%
EPS -45.96 -6.04 139.60 21.92 51.40 51.64 18.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.42 2.22 1.99 2.03 1.69 1.15 11.58%
Adjusted Per Share Value based on latest NOSH - 44,799
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 261.77 219.85 338.41 199.01 110.24 201.37 386.55 -6.28%
EPS -27.58 -3.62 83.75 13.16 30.84 30.99 10.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.332 1.452 1.332 1.1946 1.2181 1.0143 0.6904 11.56%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 1.57 1.83 1.38 1.51 2.28 3.07 2.32 -
P/RPS 0.36 0.50 0.24 0.46 1.24 0.91 0.36 0.00%
P/EPS -3.42 -30.35 0.99 6.89 4.44 5.95 12.83 -
EY -29.28 -3.30 101.15 14.52 22.54 16.82 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.62 0.76 1.12 1.82 2.02 -15.98%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/01/15 29/01/14 30/01/13 30/01/12 28/01/11 26/01/10 30/01/09 -
Price 1.69 1.69 1.50 1.70 2.20 2.54 2.34 -
P/RPS 0.39 0.46 0.27 0.51 1.20 0.76 0.36 1.34%
P/EPS -3.68 -28.03 1.07 7.76 4.28 4.92 12.94 -
EY -27.20 -3.57 93.06 12.89 23.36 20.33 7.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.68 0.85 1.08 1.50 2.03 -15.09%

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