[CEPCO] YoY Cumulative Quarter Result on 28-Feb-2006 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 8.0%
YoY- -282.95%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 136,019 87,669 62,183 34,438 44,341 31,981 42,191 21.52%
PBT 9,749 -3,290 5,112 -7,268 4,070 212 254 83.56%
Tax -4,705 -2,070 -1,820 -200 12 0 0 -
NP 5,044 -5,360 3,292 -7,468 4,082 212 254 64.48%
-
NP to SH 5,044 -5,360 3,292 -7,468 4,082 212 254 64.48%
-
Tax Rate 48.26% - 35.60% - -0.29% 0.00% 0.00% -
Total Cost 130,975 93,029 58,891 41,906 40,259 31,769 41,937 20.88%
-
Net Worth 54,602 49,256 42,549 43,429 28,645 15,526 9,861 32.97%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 54,602 49,256 42,549 43,429 28,645 15,526 9,861 32.97%
NOSH 44,755 44,778 44,789 44,772 29,839 29,859 29,882 6.95%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 3.71% -6.11% 5.29% -21.69% 9.21% 0.66% 0.60% -
ROE 9.24% -10.88% 7.74% -17.20% 14.25% 1.37% 2.58% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 303.91 195.78 138.84 76.92 148.60 107.11 141.19 13.61%
EPS 11.27 -11.97 7.35 -16.68 13.68 0.71 0.85 53.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.10 0.95 0.97 0.96 0.52 0.33 24.32%
Adjusted Per Share Value based on latest NOSH - 44,758
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 182.27 117.48 83.33 46.15 59.42 42.86 56.54 21.52%
EPS 6.76 -7.18 4.41 -10.01 5.47 0.28 0.34 64.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7317 0.6601 0.5702 0.582 0.3839 0.2081 0.1321 32.98%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 2.10 3.48 2.34 2.40 5.45 1.05 0.40 -
P/RPS 0.69 1.78 1.69 3.12 3.67 0.98 0.28 16.20%
P/EPS 18.63 -29.07 31.84 -14.39 39.84 147.89 47.06 -14.29%
EY 5.37 -3.44 3.14 -6.95 2.51 0.68 2.13 16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 3.16 2.46 2.47 5.68 2.02 1.21 6.03%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 28/04/09 30/04/08 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 -
Price 2.10 3.20 2.25 2.30 3.58 1.02 0.50 -
P/RPS 0.69 1.63 1.62 2.99 2.41 0.95 0.35 11.96%
P/EPS 18.63 -26.73 30.61 -13.79 26.17 143.66 58.82 -17.42%
EY 5.37 -3.74 3.27 -7.25 3.82 0.70 1.70 21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.91 2.37 2.37 3.73 1.96 1.52 2.07%

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