[CEPCO] YoY Quarter Result on 31-May-2006 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- -1241.91%
YoY- -461.44%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 54,302 55,177 36,318 25,012 23,572 18,349 22,890 15.47%
PBT 15,235 2,469 2,992 -7,161 -1,320 8,599 230 101.02%
Tax -1,916 -1,900 -548 -250 0 0 0 -
NP 13,319 569 2,444 -7,411 -1,320 8,599 230 96.57%
-
NP to SH 13,319 569 2,444 -7,411 -1,320 8,599 230 96.57%
-
Tax Rate 12.58% 76.95% 18.32% - - 0.00% 0.00% -
Total Cost 40,983 54,608 33,874 32,423 24,892 9,750 22,660 10.37%
-
Net Worth 67,602 49,731 45,209 36,271 47,064 24,176 10,155 37.11%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 67,602 49,731 45,209 36,271 47,064 24,176 10,155 37.11%
NOSH 44,769 44,803 44,761 44,779 36,768 29,847 29,870 6.97%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 24.53% 1.03% 6.73% -29.63% -5.60% 46.86% 1.00% -
ROE 19.70% 1.14% 5.41% -20.43% -2.80% 35.57% 2.26% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 121.29 123.15 81.14 55.86 64.11 61.48 76.63 7.94%
EPS 29.75 1.27 5.46 -16.55 -3.59 28.81 0.77 83.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.11 1.01 0.81 1.28 0.81 0.34 28.17%
Adjusted Per Share Value based on latest NOSH - 44,779
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 72.77 73.94 48.67 33.52 31.59 24.59 30.67 15.47%
EPS 17.85 0.76 3.28 -9.93 -1.77 11.52 0.31 96.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9059 0.6664 0.6058 0.486 0.6307 0.324 0.1361 37.11%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 2.90 3.04 2.46 1.92 2.43 1.79 0.46 -
P/RPS 2.39 2.47 3.03 3.44 3.79 2.91 0.60 25.87%
P/EPS 9.75 239.37 45.05 -11.60 -67.69 6.21 59.74 -26.05%
EY 10.26 0.42 2.22 -8.62 -1.48 16.09 1.67 35.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.74 2.44 2.37 1.90 2.21 1.35 6.04%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 31/07/08 31/07/07 27/07/06 28/07/05 30/07/04 30/07/03 -
Price 3.46 2.70 3.90 1.92 2.59 2.96 0.74 -
P/RPS 2.85 2.19 4.81 3.44 4.04 4.81 0.97 19.65%
P/EPS 11.63 212.60 71.43 -11.60 -72.14 10.27 96.10 -29.64%
EY 8.60 0.47 1.40 -8.62 -1.39 9.73 1.04 42.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.43 3.86 2.37 2.02 3.65 2.18 0.82%

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