[CEPCO] QoQ Quarter Result on 31-May-2007 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -14.52%
YoY- 132.98%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 44,852 42,817 37,126 36,318 31,126 31,057 31,080 27.73%
PBT -5,578 2,288 9,990 2,992 4,207 905 3,819 -
Tax -1,200 -870 -655 -548 -1,348 -472 -569 64.52%
NP -6,778 1,418 9,335 2,444 2,859 433 3,250 -
-
NP to SH -6,778 1,418 9,335 2,444 2,859 433 3,250 -
-
Tax Rate - 38.02% 6.56% 18.32% 32.04% 52.15% 14.90% -
Total Cost 51,630 41,399 27,791 33,874 28,267 30,624 27,830 51.03%
-
Net Worth 49,245 55,914 54,756 45,209 42,504 39,728 39,393 16.06%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 49,245 55,914 54,756 45,209 42,504 39,728 39,393 16.06%
NOSH 44,768 44,731 44,772 44,761 44,741 44,639 44,765 0.00%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -15.11% 3.31% 25.14% 6.73% 9.19% 1.39% 10.46% -
ROE -13.76% 2.54% 17.05% 5.41% 6.73% 1.09% 8.25% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 100.19 95.72 82.92 81.14 69.57 69.57 69.43 27.72%
EPS -15.14 3.17 20.85 5.46 6.39 0.97 7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.25 1.223 1.01 0.95 0.89 0.88 16.05%
Adjusted Per Share Value based on latest NOSH - 44,761
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 60.10 57.38 49.75 48.67 41.71 41.62 41.65 27.72%
EPS -9.08 1.90 12.51 3.28 3.83 0.58 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6599 0.7493 0.7338 0.6058 0.5696 0.5324 0.5279 16.05%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 3.48 4.18 3.48 2.46 2.34 1.73 1.73 -
P/RPS 3.47 4.37 4.20 3.03 3.36 2.49 2.49 24.78%
P/EPS -22.99 131.86 16.69 45.05 36.62 178.35 23.83 -
EY -4.35 0.76 5.99 2.22 2.73 0.56 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 3.34 2.85 2.44 2.46 1.94 1.97 37.06%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 27/04/07 31/01/07 30/10/06 -
Price 3.20 3.94 4.98 3.90 2.25 2.33 1.62 -
P/RPS 3.19 4.12 6.01 4.81 3.23 3.35 2.33 23.32%
P/EPS -21.14 124.29 23.88 71.43 35.21 240.21 22.31 -
EY -4.73 0.80 4.19 1.40 2.84 0.42 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.15 4.07 3.86 2.37 2.62 1.84 35.78%

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