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

Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 560.28%
YoY- 340.52%
Quarter Report
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 29,383 63,904 44,852 31,126 18,347 22,207 17,270 9.25%
PBT 2,312 5,124 -5,578 4,207 649 3,846 2,036 2.14%
Tax -356 -2,105 -1,200 -1,348 0 12 0 -
NP 1,956 3,019 -6,778 2,859 649 3,858 2,036 -0.66%
-
NP to SH 1,956 3,019 -6,778 2,859 649 3,858 2,036 -0.66%
-
Tax Rate 15.40% 41.08% - 32.04% 0.00% -0.31% 0.00% -
Total Cost 27,427 60,885 51,630 28,267 17,698 18,349 15,234 10.29%
-
Net Worth 77,881 54,646 49,245 42,504 43,415 28,666 15,523 30.82%
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 77,881 54,646 49,245 42,504 43,415 28,666 15,523 30.82%
NOSH 44,759 44,792 44,768 44,741 44,758 29,860 29,853 6.97%
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 6.66% 4.72% -15.11% 9.19% 3.54% 17.37% 11.79% -
ROE 2.51% 5.52% -13.76% 6.73% 1.49% 13.46% 13.12% -
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 65.65 142.67 100.19 69.57 40.99 74.37 57.85 2.12%
EPS 4.37 6.74 -15.14 6.39 1.45 12.92 6.82 -7.14%
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 39.37 85.63 60.10 41.71 24.59 29.76 23.14 9.25%
EPS 2.62 4.05 -9.08 3.83 0.87 5.17 2.73 -0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0436 0.7323 0.6599 0.5696 0.5818 0.3841 0.208 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 3.82 1.47 3.47 3.36 5.85 7.33 1.82 13.14%
P/EPS 57.44 31.16 -22.99 36.62 165.52 42.18 15.40 24.51%
EY 1.74 3.21 -4.35 2.73 0.60 2.37 6.50 -19.71%
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 4.05 1.47 3.19 3.23 5.61 4.81 1.76 14.89%
P/EPS 60.87 31.16 -21.14 35.21 158.62 27.71 14.96 26.33%
EY 1.64 3.21 -4.73 2.84 0.63 3.61 6.69 -20.88%
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