[CEPCO] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -62.36%
YoY- 227.48%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 198,425 190,461 175,338 171,268 135,627 131,334 124,366 36.34%
PBT 2,289 -1,094 -6,580 9,152 18,094 10,805 10,224 -62.96%
Tax -7,356 -5,293 -4,140 -3,480 -3,023 -3,157 -3,640 59.50%
NP -5,067 -6,388 -10,720 5,672 15,071 7,648 6,584 -
-
NP to SH -5,067 -6,388 -10,720 5,672 15,071 7,648 6,584 -
-
Tax Rate 321.36% - - 38.02% 16.71% 29.22% 35.60% -
Total Cost 203,492 196,849 186,058 165,596 120,556 123,686 117,782 43.74%
-
Net Worth 49,237 49,701 49,256 55,914 54,758 45,225 42,549 10.17%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 49,237 49,701 49,256 55,914 54,758 45,225 42,549 10.17%
NOSH 44,761 44,775 44,778 44,731 44,774 44,777 44,789 -0.04%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -2.55% -3.35% -6.11% 3.31% 11.11% 5.82% 5.29% -
ROE -10.29% -12.85% -21.76% 10.14% 27.52% 16.91% 15.47% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 443.29 425.37 391.57 382.88 302.91 293.30 277.67 36.40%
EPS -11.32 -14.27 -23.94 12.68 33.66 17.08 14.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.11 1.10 1.25 1.223 1.01 0.95 10.21%
Adjusted Per Share Value based on latest NOSH - 44,731
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 265.90 255.22 234.96 229.50 181.74 175.99 166.65 36.35%
EPS -6.79 -8.56 -14.37 7.60 20.20 10.25 8.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6598 0.666 0.6601 0.7493 0.7338 0.606 0.5702 10.17%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 2.52 3.04 3.48 4.18 3.48 2.46 2.34 -
P/RPS 0.57 0.71 0.89 1.09 1.15 0.84 0.84 -22.68%
P/EPS -22.26 -21.31 -14.54 32.97 10.34 14.40 15.92 -
EY -4.49 -4.69 -6.88 3.03 9.67 6.94 6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.74 3.16 3.34 2.85 2.44 2.46 -4.64%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 27/04/07 -
Price 2.25 2.70 3.20 3.94 4.98 3.90 2.25 -
P/RPS 0.51 0.63 0.82 1.03 1.64 1.33 0.81 -26.43%
P/EPS -19.88 -18.93 -13.37 31.07 14.80 22.83 15.31 -
EY -5.03 -5.28 -7.48 3.22 6.76 4.38 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.43 2.91 3.15 4.07 3.86 2.37 -9.17%

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