[CEPCO] QoQ Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 644.5%
YoY- -57.33%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 137,886 141,018 139,808 148,508 140,019 128,781 90,522 32.21%
PBT -2,425 4,308 9,390 11,160 1,754 8,045 -410 225.29%
Tax -320 -757 -720 -1,340 -435 0 0 -
NP -2,745 3,550 8,670 9,820 1,319 8,045 -410 253.18%
-
NP to SH -2,745 3,550 8,670 9,820 1,319 8,045 -410 253.18%
-
Tax Rate - 17.57% 7.67% 12.01% 24.80% 0.00% - -
Total Cost 140,631 137,468 131,138 138,688 138,700 120,736 90,932 33.55%
-
Net Worth 83,729 89,102 90,893 89,150 86,293 91,315 84,673 -0.74%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 83,729 89,102 90,893 89,150 86,293 91,315 84,673 -0.74%
NOSH 44,775 44,775 44,775 44,799 44,711 44,762 44,565 0.31%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -1.99% 2.52% 6.20% 6.61% 0.94% 6.25% -0.45% -
ROE -3.28% 3.98% 9.54% 11.02% 1.53% 8.81% -0.48% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 307.95 314.95 312.25 331.50 313.16 287.70 203.12 31.80%
EPS -6.13 7.93 19.36 21.92 2.95 17.97 -0.92 252.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.99 2.03 1.99 1.93 2.04 1.90 -1.05%
Adjusted Per Share Value based on latest NOSH - 44,799
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 184.77 188.97 187.35 199.01 187.63 172.57 121.30 32.21%
EPS -3.68 4.76 11.62 13.16 1.77 10.78 -0.55 253.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.122 1.194 1.218 1.1946 1.1564 1.2237 1.1347 -0.74%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.36 1.39 1.70 1.51 2.18 2.16 2.04 -
P/RPS 0.44 0.44 0.54 0.46 0.70 0.75 1.00 -42.00%
P/EPS -22.18 17.53 8.78 6.89 73.90 12.02 -221.74 -78.30%
EY -4.51 5.71 11.39 14.52 1.35 8.32 -0.45 361.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.84 0.76 1.13 1.06 1.07 -22.41%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 30/07/12 27/04/12 30/01/12 31/10/11 28/07/11 28/04/11 -
Price 1.38 1.36 1.67 1.70 1.90 2.14 2.20 -
P/RPS 0.45 0.43 0.53 0.51 0.61 0.74 1.08 -44.06%
P/EPS -22.51 17.15 8.62 7.76 64.41 11.91 -239.13 -79.15%
EY -4.44 5.83 11.59 12.89 1.55 8.40 -0.42 378.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.82 0.85 0.98 1.05 1.16 -25.79%

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