[CEPCO] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -19.29%
YoY- 985.51%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 145,702 164,060 209,192 213,057 209,180 252,540 137,886 3.75%
PBT -10,212 -2,700 27,148 40,785 50,254 67,500 -2,425 161.46%
Tax 0 0 -1,985 -2,242 -2,500 -5,000 -320 -
NP -10,212 -2,700 25,163 38,542 47,754 62,500 -2,745 140.67%
-
NP to SH -10,212 -2,700 25,163 38,542 47,754 62,500 -2,745 140.67%
-
Tax Rate - - 7.31% 5.50% 4.97% 7.41% - -
Total Cost 155,914 166,760 184,029 174,514 161,426 190,040 140,631 7.13%
-
Net Worth 100,296 108,355 108,803 112,385 107,460 99,400 83,729 12.82%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 100,296 108,355 108,803 112,385 107,460 99,400 83,729 12.82%
NOSH 44,775 44,775 44,775 44,775 44,775 44,775 44,775 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -7.01% -1.65% 12.03% 18.09% 22.83% 24.75% -1.99% -
ROE -10.18% -2.49% 23.13% 34.30% 44.44% 62.88% -3.28% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 325.41 366.41 467.21 475.84 467.18 564.02 307.95 3.75%
EPS -22.80 -6.04 56.20 86.08 106.66 139.60 -6.13 140.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.42 2.43 2.51 2.40 2.22 1.87 12.82%
Adjusted Per Share Value based on latest NOSH - 44,775
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 195.25 219.85 280.32 285.50 280.31 338.41 184.77 3.75%
EPS -13.68 -3.62 33.72 51.65 63.99 83.75 -3.68 140.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.344 1.452 1.458 1.506 1.44 1.332 1.122 12.82%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.70 1.83 1.67 1.90 1.55 1.38 1.36 -
P/RPS 0.52 0.50 0.36 0.40 0.33 0.24 0.44 11.81%
P/EPS -7.45 -30.35 2.97 2.21 1.45 0.99 -22.18 -51.77%
EY -13.42 -3.30 33.65 45.31 68.81 101.15 -4.51 107.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.69 0.76 0.65 0.62 0.73 2.72%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 29/01/14 31/10/13 30/07/13 26/04/13 30/01/13 31/10/12 -
Price 1.76 1.69 1.89 1.79 1.53 1.50 1.38 -
P/RPS 0.54 0.46 0.40 0.38 0.33 0.27 0.45 12.96%
P/EPS -7.72 -28.03 3.36 2.08 1.43 1.07 -22.51 -51.09%
EY -12.96 -3.57 29.73 48.09 69.71 93.06 -4.44 104.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.78 0.71 0.64 0.68 0.74 4.46%

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