[CEPCO] QoQ Cumulative 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- 86.13%
YoY- -57.33%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 137,886 105,764 69,904 37,127 140,019 96,586 45,261 109.44%
PBT -2,425 3,231 4,695 2,790 1,754 6,034 -205 415.29%
Tax -320 -568 -360 -335 -435 0 0 -
NP -2,745 2,663 4,335 2,455 1,319 6,034 -205 459.47%
-
NP to SH -2,745 2,663 4,335 2,455 1,319 6,034 -205 459.47%
-
Tax Rate - 17.58% 7.67% 12.01% 24.80% 0.00% - -
Total Cost 140,631 103,101 65,569 34,672 138,700 90,552 45,466 111.56%
-
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% 2.99% 4.77% 2.75% 1.53% 6.61% -0.24% -
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 307.95 236.21 156.12 82.87 313.16 215.77 101.56 108.79%
EPS -6.13 5.95 9.68 5.48 2.95 13.48 -0.46 457.69%
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 184.77 141.73 93.67 49.75 187.63 129.43 60.65 109.44%
EPS -3.68 3.57 5.81 3.29 1.77 8.09 -0.27 466.08%
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 0.59 1.09 1.82 0.70 1.00 2.01 -63.51%
P/EPS -22.18 23.37 17.56 27.55 73.90 16.02 -443.48 -86.30%
EY -4.51 4.28 5.70 3.63 1.35 6.24 -0.23 620.63%
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 0.58 1.07 2.05 0.61 0.99 2.17 -64.79%
P/EPS -22.51 22.87 17.25 31.02 64.41 15.88 -478.26 -86.84%
EY -4.44 4.37 5.80 3.22 1.55 6.30 -0.21 657.57%
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