[CEPCO] YoY Quarter Result on 28-Feb-2010 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -66.17%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 41,455 32,777 24,695 29,383 63,904 44,852 31,126 4.88%
PBT 8,252 1,905 -5,959 2,312 5,124 -5,578 4,207 11.87%
Tax 0 -25 0 -356 -2,105 -1,200 -1,348 -
NP 8,252 1,880 -5,959 1,956 3,019 -6,778 2,859 19.30%
-
NP to SH 8,252 1,880 -5,959 1,956 3,019 -6,778 2,859 19.30%
-
Tax Rate 0.00% 1.31% - 15.40% 41.08% - 32.04% -
Total Cost 33,203 30,897 30,654 27,427 60,885 51,630 28,267 2.71%
-
Net Worth 107,460 90,893 85,064 77,881 54,646 49,245 42,504 16.70%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 107,460 90,893 85,064 77,881 54,646 49,245 42,504 16.70%
NOSH 44,775 44,775 44,770 44,759 44,792 44,768 44,741 0.01%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 19.91% 5.74% -24.13% 6.66% 4.72% -15.11% 9.19% -
ROE 7.68% 2.07% -7.01% 2.51% 5.52% -13.76% 6.73% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 92.59 73.20 55.16 65.65 142.67 100.19 69.57 4.87%
EPS 18.43 4.20 -13.31 4.37 6.74 -15.14 6.39 19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.03 1.90 1.74 1.22 1.10 0.95 16.68%
Adjusted Per Share Value based on latest NOSH - 44,759
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 55.55 43.92 33.09 39.37 85.63 60.10 41.71 4.88%
EPS 11.06 2.52 -7.99 2.62 4.05 -9.08 3.83 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.218 1.1399 1.0436 0.7323 0.6599 0.5696 16.69%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.55 1.70 2.04 2.51 2.10 3.48 2.34 -
P/RPS 1.67 2.32 3.70 3.82 1.47 3.47 3.36 -10.98%
P/EPS 8.41 40.49 -15.33 57.44 31.16 -22.99 36.62 -21.72%
EY 11.89 2.47 -6.52 1.74 3.21 -4.35 2.73 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 1.07 1.44 1.72 3.16 2.46 -19.87%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 26/04/13 27/04/12 28/04/11 29/04/10 28/04/09 30/04/08 27/04/07 -
Price 1.53 1.67 2.20 2.66 2.10 3.20 2.25 -
P/RPS 1.65 2.28 3.99 4.05 1.47 3.19 3.23 -10.58%
P/EPS 8.30 39.77 -16.53 60.87 31.16 -21.14 35.21 -21.38%
EY 12.05 2.51 -6.05 1.64 3.21 -4.73 2.84 27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 1.16 1.53 1.72 2.91 2.37 -19.58%

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