[CEPCO] YoY Cumulative Quarter Result on 31-Aug-2010 [#4]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 112.5%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 209,192 137,886 140,019 121,345 240,193 198,425 135,627 7.48%
PBT 27,148 -2,425 1,754 15,272 28,949 2,289 18,094 6.98%
Tax -1,985 -320 -435 753 -8,198 -7,356 -3,023 -6.76%
NP 25,163 -2,745 1,319 16,025 20,751 -5,067 15,071 8.91%
-
NP to SH 25,163 -2,745 1,319 16,025 20,751 -5,067 15,071 8.91%
-
Tax Rate 7.31% - 24.80% -4.93% 28.32% 321.36% 16.71% -
Total Cost 184,029 140,631 138,700 105,320 219,442 203,492 120,556 7.29%
-
Net Worth 108,803 83,729 86,293 85,968 70,289 49,237 54,758 12.11%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 108,803 83,729 86,293 85,968 70,289 49,237 54,758 12.11%
NOSH 44,775 44,775 44,711 44,775 44,770 44,761 44,774 0.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 12.03% -1.99% 0.94% 13.21% 8.64% -2.55% 11.11% -
ROE 23.13% -3.28% 1.53% 18.64% 29.52% -10.29% 27.52% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 467.21 307.95 313.16 271.01 536.50 443.29 302.91 7.48%
EPS 56.20 -6.13 2.95 35.79 46.35 -11.32 33.66 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 1.87 1.93 1.92 1.57 1.10 1.223 12.11%
Adjusted Per Share Value based on latest NOSH - 44,770
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 280.32 184.77 187.63 162.61 321.87 265.90 181.74 7.48%
EPS 33.72 -3.68 1.77 21.47 27.81 -6.79 20.20 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.458 1.122 1.1564 1.152 0.9419 0.6598 0.7338 12.11%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 1.67 1.36 2.18 2.25 3.10 2.52 3.48 -
P/RPS 0.36 0.44 0.70 0.83 0.58 0.57 1.15 -17.58%
P/EPS 2.97 -22.18 73.90 6.29 6.69 -22.26 10.34 -18.75%
EY 33.65 -4.51 1.35 15.91 14.95 -4.49 9.67 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 1.13 1.17 1.97 2.29 2.85 -21.03%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.89 1.38 1.90 2.26 3.00 2.25 4.98 -
P/RPS 0.40 0.45 0.61 0.83 0.56 0.51 1.64 -20.93%
P/EPS 3.36 -22.51 64.41 6.31 6.47 -19.88 14.80 -21.87%
EY 29.73 -4.44 1.55 15.84 15.45 -5.03 6.76 27.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.98 1.18 1.91 2.05 4.07 -24.05%

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