[CEPCO] YoY Annualized Quarter Result on 31-May-2009 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 142.7%
YoY- 483.28%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 141,018 128,781 129,426 253,761 190,461 131,334 79,266 10.06%
PBT 4,308 8,045 11,194 33,312 -1,094 10,805 -19,238 -
Tax -757 0 -1,140 -8,828 -5,293 -3,157 -600 3.94%
NP 3,550 8,045 10,054 24,484 -6,388 7,648 -19,838 -
-
NP to SH 3,550 8,045 10,054 24,484 -6,388 7,648 -19,838 -
-
Tax Rate 17.57% 0.00% 10.18% 26.50% - 29.22% - -
Total Cost 137,468 120,736 119,372 229,277 196,849 123,686 99,105 5.59%
-
Net Worth 89,102 91,315 77,469 67,613 49,701 45,225 36,268 16.14%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 89,102 91,315 77,469 67,613 49,701 45,225 36,268 16.14%
NOSH 44,775 44,762 44,780 44,776 44,775 44,777 44,775 0.00%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 2.52% 6.25% 7.77% 9.65% -3.35% 5.82% -25.03% -
ROE 3.98% 8.81% 12.98% 36.21% -12.85% 16.91% -54.70% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 314.95 287.70 289.03 566.72 425.37 293.30 177.03 10.06%
EPS 7.93 17.97 22.45 54.68 -14.27 17.08 -44.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.04 1.73 1.51 1.11 1.01 0.81 16.14%
Adjusted Per Share Value based on latest NOSH - 44,769
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 188.97 172.57 173.44 340.05 255.22 175.99 106.22 10.06%
EPS 4.76 10.78 13.47 32.81 -8.56 10.25 -26.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.194 1.2237 1.0381 0.906 0.666 0.606 0.486 16.14%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 1.39 2.16 2.67 2.90 3.04 2.46 1.92 -
P/RPS 0.44 0.75 0.92 0.51 0.71 0.84 1.08 -13.88%
P/EPS 17.53 12.02 11.89 5.30 -21.31 14.40 -4.33 -
EY 5.71 8.32 8.41 18.86 -4.69 6.94 -23.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.06 1.54 1.92 2.74 2.44 2.37 -18.37%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 28/07/11 28/07/10 30/07/09 31/07/08 31/07/07 27/07/06 -
Price 1.36 2.14 2.47 3.46 2.70 3.90 1.92 -
P/RPS 0.43 0.74 0.85 0.61 0.63 1.33 1.08 -14.21%
P/EPS 17.15 11.91 11.00 6.33 -18.93 22.83 -4.33 -
EY 5.83 8.40 9.09 15.80 -5.28 4.38 -23.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.05 1.43 2.29 2.43 3.86 2.37 -18.77%

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