[CEPCO] YoY Cumulative Quarter Result on 28-Feb-2007 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 660.28%
YoY- 144.08%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 66,951 136,019 87,669 62,183 34,438 44,341 31,981 13.09%
PBT 8,739 9,749 -3,290 5,112 -7,268 4,070 212 85.80%
Tax -1,001 -4,705 -2,070 -1,820 -200 12 0 -
NP 7,738 5,044 -5,360 3,292 -7,468 4,082 212 82.08%
-
NP to SH 7,738 5,044 -5,360 3,292 -7,468 4,082 212 82.08%
-
Tax Rate 11.45% 48.26% - 35.60% - -0.29% 0.00% -
Total Cost 59,213 130,975 93,029 58,891 41,906 40,259 31,769 10.92%
-
Net Worth 77,917 54,602 49,256 42,549 43,429 28,645 15,526 30.83%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 77,917 54,602 49,256 42,549 43,429 28,645 15,526 30.83%
NOSH 44,780 44,755 44,778 44,789 44,772 29,839 29,859 6.98%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 11.56% 3.71% -6.11% 5.29% -21.69% 9.21% 0.66% -
ROE 9.93% 9.24% -10.88% 7.74% -17.20% 14.25% 1.37% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 149.51 303.91 195.78 138.84 76.92 148.60 107.11 5.71%
EPS 17.28 11.27 -11.97 7.35 -16.68 13.68 0.71 70.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.22 1.10 0.95 0.97 0.96 0.52 22.28%
Adjusted Per Share Value based on latest NOSH - 44,741
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 89.72 182.27 117.48 83.33 46.15 59.42 42.86 13.09%
EPS 10.37 6.76 -7.18 4.41 -10.01 5.47 0.28 82.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0441 0.7317 0.6601 0.5702 0.582 0.3839 0.2081 30.82%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 2.51 2.10 3.48 2.34 2.40 5.45 1.05 -
P/RPS 1.68 0.69 1.78 1.69 3.12 3.67 0.98 9.39%
P/EPS 14.53 18.63 -29.07 31.84 -14.39 39.84 147.89 -32.05%
EY 6.88 5.37 -3.44 3.14 -6.95 2.51 0.68 47.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.72 3.16 2.46 2.47 5.68 2.02 -5.48%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 28/04/09 30/04/08 27/04/07 28/04/06 28/04/05 29/04/04 -
Price 2.66 2.10 3.20 2.25 2.30 3.58 1.02 -
P/RPS 1.78 0.69 1.63 1.62 2.99 2.41 0.95 11.02%
P/EPS 15.39 18.63 -26.73 30.61 -13.79 26.17 143.66 -31.07%
EY 6.50 5.37 -3.74 3.27 -7.25 3.82 0.70 44.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.72 2.91 2.37 2.37 3.73 1.96 -4.04%

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