[CEPCO] YoY Cumulative Quarter Result on 30-Nov-2009 [#1]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -72.14%
YoY- 185.53%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 63,135 37,127 20,566 37,568 72,115 42,817 31,057 12.53%
PBT 16,875 2,790 5,754 6,427 4,625 2,288 905 62.76%
Tax -1,250 -335 0 -645 -2,600 -870 -472 17.60%
NP 15,625 2,455 5,754 5,782 2,025 1,418 433 81.68%
-
NP to SH 15,625 2,455 5,754 5,782 2,025 1,418 433 81.68%
-
Tax Rate 7.41% 12.01% 0.00% 10.04% 56.22% 38.02% 52.15% -
Total Cost 47,510 34,672 14,812 31,786 70,090 41,399 30,624 7.58%
-
Net Worth 99,400 89,150 90,899 75,690 51,521 55,914 39,728 16.49%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 99,400 89,150 90,899 75,690 51,521 55,914 39,728 16.49%
NOSH 44,775 44,799 44,778 44,786 44,800 44,731 44,639 0.05%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 24.75% 6.61% 27.98% 15.39% 2.81% 3.31% 1.39% -
ROE 15.72% 2.75% 6.33% 7.64% 3.93% 2.54% 1.09% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 141.01 82.87 45.93 83.88 160.97 95.72 69.57 12.48%
EPS 34.90 5.48 12.85 12.91 4.52 3.17 0.97 81.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.99 2.03 1.69 1.15 1.25 0.89 16.43%
Adjusted Per Share Value based on latest NOSH - 44,786
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 84.60 49.75 27.56 50.34 96.64 57.38 41.62 12.53%
EPS 20.94 3.29 7.71 7.75 2.71 1.90 0.58 81.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.332 1.1946 1.2181 1.0143 0.6904 0.7493 0.5324 16.49%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.38 1.51 2.28 3.07 2.32 4.18 1.73 -
P/RPS 0.98 1.82 4.96 3.66 1.44 4.37 2.49 -14.38%
P/EPS 3.95 27.55 17.74 23.78 51.33 131.86 178.35 -46.97%
EY 25.29 3.63 5.64 4.21 1.95 0.76 0.56 88.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 1.12 1.82 2.02 3.34 1.94 -17.29%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 30/01/12 28/01/11 26/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.50 1.70 2.20 2.54 2.34 3.94 2.33 -
P/RPS 1.06 2.05 4.79 3.03 1.45 4.12 3.35 -17.43%
P/EPS 4.30 31.02 17.12 19.67 51.77 124.29 240.21 -48.82%
EY 23.26 3.22 5.84 5.08 1.93 0.80 0.42 95.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 1.08 1.50 2.03 3.15 2.62 -20.11%

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