[CEPCO] YoY Quarter Result on 29-Feb-2004 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 211.62%
YoY- 681.71%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 31,126 18,347 22,207 17,270 18,877 21,771 14,746 13.25%
PBT 4,207 649 3,846 2,036 -350 1,605 -3,674 -
Tax -1,348 0 12 0 0 0 3,674 -
NP 2,859 649 3,858 2,036 -350 1,605 0 -
-
NP to SH 2,859 649 3,858 2,036 -350 1,605 -3,674 -
-
Tax Rate 32.04% 0.00% -0.31% 0.00% - 0.00% - -
Total Cost 28,267 17,698 18,349 15,234 19,227 20,166 14,746 11.44%
-
Net Worth 42,504 43,415 28,666 15,523 9,871 8,054 11,947 23.54%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 42,504 43,415 28,666 15,523 9,871 8,054 11,947 23.54%
NOSH 44,741 44,758 29,860 29,853 29,914 29,832 29,869 6.96%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 9.19% 3.54% 17.37% 11.79% -1.85% 7.37% 0.00% -
ROE 6.73% 1.49% 13.46% 13.12% -3.55% 19.93% -30.75% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 69.57 40.99 74.37 57.85 63.10 72.98 49.37 5.88%
EPS 6.39 1.45 12.92 6.82 -1.17 5.38 -12.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.97 0.96 0.52 0.33 0.27 0.40 15.50%
Adjusted Per Share Value based on latest NOSH - 29,853
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 41.71 24.59 29.76 23.14 25.30 29.17 19.76 13.25%
EPS 3.83 0.87 5.17 2.73 -0.47 2.15 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5696 0.5818 0.3841 0.208 0.1323 0.1079 0.1601 23.54%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 2.34 2.40 5.45 1.05 0.40 0.61 0.72 -
P/RPS 3.36 5.85 7.33 1.82 0.63 0.84 1.46 14.89%
P/EPS 36.62 165.52 42.18 15.40 -34.19 11.34 -5.85 -
EY 2.73 0.60 2.37 6.50 -2.92 8.82 -17.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.47 5.68 2.02 1.21 2.26 1.80 5.34%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 30/04/02 30/04/01 -
Price 2.25 2.30 3.58 1.02 0.50 0.73 0.56 -
P/RPS 3.23 5.61 4.81 1.76 0.79 1.00 1.13 19.12%
P/EPS 35.21 158.62 27.71 14.96 -42.74 13.57 -4.55 -
EY 2.84 0.63 3.61 6.69 -2.34 7.37 -21.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.37 3.73 1.96 1.52 2.70 1.40 9.16%

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