[CEPCO] YoY TTM Result on 28-Feb-2009 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 219.66%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 164,662 99,655 171,125 246,775 161,113 118,275 76,445 13.62%
PBT 6,654 6,328 27,939 15,328 9,692 1,770 -14,203 -
Tax -795 1,754 -4,494 -9,991 -3,273 -2,639 -784 0.23%
NP 5,859 8,082 23,445 5,337 6,419 -869 -14,987 -
-
NP to SH 5,859 8,082 23,445 5,337 6,419 -869 -14,987 -
-
Tax Rate 11.95% -27.72% 16.09% 65.18% 33.77% 149.10% - -
Total Cost 158,803 91,573 147,680 241,438 154,694 119,144 91,432 9.62%
-
Net Worth 90,893 85,064 77,881 54,646 49,245 42,504 43,415 13.09%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 90,893 85,064 77,881 54,646 49,245 42,504 43,415 13.09%
NOSH 44,775 44,770 44,759 44,792 44,768 44,741 44,758 0.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 3.56% 8.11% 13.70% 2.16% 3.98% -0.73% -19.60% -
ROE 6.45% 9.50% 30.10% 9.77% 13.03% -2.04% -34.52% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 367.75 222.59 382.32 550.93 359.88 264.35 170.79 13.62%
EPS 13.09 18.05 52.38 11.91 14.34 -1.94 -33.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.90 1.74 1.22 1.10 0.95 0.97 13.08%
Adjusted Per Share Value based on latest NOSH - 44,792
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 220.65 133.54 229.31 330.69 215.90 158.49 102.44 13.62%
EPS 7.85 10.83 31.42 7.15 8.60 -1.16 -20.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.218 1.1399 1.0436 0.7323 0.6599 0.5696 0.5818 13.09%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.70 2.04 2.51 2.10 3.48 2.34 2.40 -
P/RPS 0.46 0.92 0.66 0.38 0.97 0.89 1.41 -17.01%
P/EPS 12.99 11.30 4.79 17.62 24.27 -120.48 -7.17 -
EY 7.70 8.85 20.87 5.67 4.12 -0.83 -13.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.07 1.44 1.72 3.16 2.46 2.47 -16.43%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/04/12 28/04/11 29/04/10 28/04/09 30/04/08 27/04/07 28/04/06 -
Price 1.67 2.20 2.66 2.10 3.20 2.25 2.30 -
P/RPS 0.45 0.99 0.70 0.38 0.89 0.85 1.35 -16.71%
P/EPS 12.76 12.19 5.08 17.62 22.32 -115.84 -6.87 -
EY 7.84 8.21 19.69 5.67 4.48 -0.86 -14.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.16 1.53 1.72 2.91 2.37 2.37 -16.19%

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