[CEPCO] YoY TTM Result on 31-Aug-2003 [#4]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 8258.33%
YoY- 222.16%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 90,530 86,348 70,374 90,678 90,411 81,137 79,481 2.19%
PBT -10,610 -2,865 8,132 2,597 4,043 -11,961 -12,499 -2.69%
Tax -1,019 -572 1,200 412 -3,109 9,287 12,499 -
NP -11,629 -3,437 9,332 3,009 934 -2,674 0 -
-
NP to SH -11,629 -3,437 9,332 3,009 934 -10,461 -12,499 -1.19%
-
Tax Rate - - -14.76% -15.86% 76.90% - - -
Total Cost 102,159 89,785 61,042 87,669 89,477 83,811 79,481 4.27%
-
Net Worth 39,393 51,024 24,412 15,149 12,274 7,724 18,184 13.74%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 39,393 51,024 24,412 15,149 12,274 7,724 18,184 13.74%
NOSH 44,765 44,758 29,771 29,705 29,939 29,711 29,810 7.00%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin -12.85% -3.98% 13.26% 3.32% 1.03% -3.30% 0.00% -
ROE -29.52% -6.74% 38.23% 19.86% 7.61% -135.42% -68.74% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 202.23 192.92 236.38 305.25 301.98 273.09 266.62 -4.50%
EPS -25.98 -7.68 31.35 10.13 3.12 -35.21 -41.93 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.14 0.82 0.51 0.41 0.26 0.61 6.29%
Adjusted Per Share Value based on latest NOSH - 29,705
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 121.31 115.71 94.30 121.51 121.15 108.73 106.51 2.19%
EPS -15.58 -4.61 12.51 4.03 1.25 -14.02 -16.75 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.6837 0.3271 0.203 0.1645 0.1035 0.2437 13.74%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.73 2.95 2.54 0.70 0.49 0.86 1.24 -
P/RPS 0.86 1.53 1.07 0.23 0.16 0.31 0.47 10.58%
P/EPS -6.66 -38.42 8.10 6.91 15.71 -2.44 -2.96 14.46%
EY -15.02 -2.60 12.34 14.47 6.37 -40.94 -33.81 -12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.59 3.10 1.37 1.20 3.31 2.03 -0.49%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 27/10/05 29/10/04 31/10/03 30/10/02 31/10/01 31/10/00 -
Price 1.62 2.65 2.47 0.71 0.51 0.70 1.06 -
P/RPS 0.80 1.37 1.04 0.23 0.17 0.26 0.40 12.24%
P/EPS -6.24 -34.51 7.88 7.01 16.35 -1.99 -2.53 16.22%
EY -16.04 -2.90 12.69 14.27 6.12 -50.30 -39.56 -13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.32 3.01 1.39 1.24 2.69 1.74 0.93%

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