[CEPCO] YoY Annualized Quarter Result on 31-May-2013 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -19.29%
YoY- 985.51%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 178,336 213,374 157,450 213,057 141,018 128,781 129,426 5.48%
PBT 16,552 1,628 -7,480 40,785 4,308 8,045 11,194 6.72%
Tax -3,340 -4,400 0 -2,242 -757 0 -1,140 19.60%
NP 13,212 -2,772 -7,480 38,542 3,550 8,045 10,054 4.65%
-
NP to SH 13,212 -2,772 -7,480 38,542 3,550 8,045 10,054 4.65%
-
Tax Rate 20.18% 270.27% - 5.50% 17.57% 0.00% 10.18% -
Total Cost 165,124 216,146 164,930 174,514 137,468 120,736 119,372 5.55%
-
Net Worth 113,280 102,534 99,848 112,385 89,102 91,315 77,469 6.53%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 113,280 102,534 99,848 112,385 89,102 91,315 77,469 6.53%
NOSH 44,775 44,775 44,775 44,775 44,775 44,762 44,780 -0.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 7.41% -1.30% -4.75% 18.09% 2.52% 6.25% 7.77% -
ROE 11.66% -2.70% -7.49% 34.30% 3.98% 8.81% 12.98% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 398.29 476.55 351.65 475.84 314.95 287.70 289.03 5.48%
EPS 29.51 -6.19 -16.71 86.08 7.93 17.97 22.45 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.29 2.23 2.51 1.99 2.04 1.73 6.53%
Adjusted Per Share Value based on latest NOSH - 44,775
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 238.98 285.93 210.99 285.50 188.97 172.57 173.44 5.48%
EPS 17.70 -3.71 -10.02 51.65 4.76 10.78 13.47 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.518 1.374 1.338 1.506 1.194 1.2237 1.0381 6.53%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.60 1.71 1.61 1.90 1.39 2.16 2.67 -
P/RPS 0.40 0.36 0.46 0.40 0.44 0.75 0.92 -12.95%
P/EPS 5.42 -27.62 -9.64 2.21 17.53 12.02 11.89 -12.26%
EY 18.44 -3.62 -10.38 45.31 5.71 8.32 8.41 13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.72 0.76 0.70 1.06 1.54 -13.82%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 31/07/15 25/07/14 30/07/13 30/07/12 28/07/11 28/07/10 -
Price 1.58 1.46 1.68 1.79 1.36 2.14 2.47 -
P/RPS 0.40 0.31 0.48 0.38 0.43 0.74 0.85 -11.79%
P/EPS 5.35 -23.58 -10.06 2.08 17.15 11.91 11.00 -11.31%
EY 18.68 -4.24 -9.94 48.09 5.83 8.40 9.09 12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.75 0.71 0.68 1.05 1.43 -12.99%

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