[CEPCO] YoY Cumulative Quarter Result on 31-May-2003 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 90.55%
YoY- -64.98%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 59,450 67,913 50,330 65,084 68,837 56,099 60,818 -0.37%
PBT -14,429 2,750 8,811 484 1,382 -7,787 -6,686 13.67%
Tax -450 12 0 0 0 7,787 6,686 -
NP -14,879 2,762 8,811 484 1,382 0 0 -
-
NP to SH -14,879 2,762 8,811 484 1,382 -7,787 -6,686 14.25%
-
Tax Rate - -0.44% 0.00% 0.00% 0.00% - - -
Total Cost 74,329 65,151 41,519 64,600 67,455 56,099 60,818 3.39%
-
Net Worth 36,268 47,075 24,176 10,158 9,253 10,442 24,177 6.98%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 36,268 47,075 24,176 10,158 9,253 10,442 24,177 6.98%
NOSH 44,775 36,777 29,847 29,876 29,848 29,835 29,848 6.98%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin -25.03% 4.07% 17.51% 0.74% 2.01% 0.00% 0.00% -
ROE -41.02% 5.87% 36.44% 4.76% 14.94% -74.57% -27.65% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 132.77 184.66 168.62 217.84 230.62 188.03 203.76 -6.88%
EPS -33.23 7.51 29.52 1.62 4.63 -26.10 -22.40 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.28 0.81 0.34 0.31 0.35 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 29,870
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 79.66 91.01 67.44 87.21 92.24 75.17 81.50 -0.37%
EPS -19.94 3.70 11.81 0.65 1.85 -10.43 -8.96 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.486 0.6308 0.324 0.1361 0.124 0.1399 0.324 6.98%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.92 2.43 1.79 0.46 0.60 0.50 1.76 -
P/RPS 1.45 1.32 1.06 0.21 0.26 0.27 0.86 9.09%
P/EPS -5.78 32.36 6.06 28.40 12.96 -1.92 -7.86 -4.99%
EY -17.31 3.09 16.49 3.52 7.72 -52.20 -12.73 5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.90 2.21 1.35 1.94 1.43 2.17 1.47%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 27/07/06 28/07/05 30/07/04 30/07/03 01/08/02 31/07/01 31/07/00 -
Price 1.92 2.59 2.96 0.74 0.58 0.65 1.55 -
P/RPS 1.45 1.40 1.76 0.34 0.25 0.35 0.76 11.36%
P/EPS -5.78 34.49 10.03 45.68 12.53 -2.49 -6.92 -2.95%
EY -17.31 2.90 9.97 2.19 7.98 -40.15 -14.45 3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.02 3.65 2.18 1.87 1.86 1.91 3.66%

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