[CEPCO] QoQ TTM Result on 28-Feb-2011 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -49.48%
YoY- -65.53%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 156,580 140,019 120,861 99,655 104,343 121,345 146,942 4.32%
PBT -1,210 1,754 12,910 6,328 14,599 15,272 12,361 -
Tax -770 -435 1,608 1,754 1,398 753 -2,432 -53.51%
NP -1,980 1,319 14,518 8,082 15,997 16,025 9,929 -
-
NP to SH -1,980 1,319 14,518 8,082 15,997 16,025 9,929 -
-
Tax Rate - 24.80% -12.46% -27.72% -9.58% -4.93% 19.67% -
Total Cost 158,560 138,700 106,343 91,573 88,346 105,320 137,013 10.21%
-
Net Worth 89,150 86,419 91,367 85,064 90,899 85,959 77,456 9.81%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 89,150 86,419 91,367 85,064 90,899 85,959 77,456 9.81%
NOSH 44,799 44,776 44,788 44,770 44,778 44,770 44,772 0.04%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin -1.26% 0.94% 12.01% 8.11% 15.33% 13.21% 6.76% -
ROE -2.22% 1.53% 15.89% 9.50% 17.60% 18.64% 12.82% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 349.51 312.70 269.85 222.59 233.02 271.04 328.20 4.27%
EPS -4.42 2.95 32.41 18.05 35.72 35.79 22.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.93 2.04 1.90 2.03 1.92 1.73 9.77%
Adjusted Per Share Value based on latest NOSH - 44,770
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 209.82 187.63 161.96 133.54 139.82 162.61 196.91 4.32%
EPS -2.65 1.77 19.45 10.83 21.44 21.47 13.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1946 1.158 1.2244 1.1399 1.2181 1.1519 1.0379 9.81%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.51 2.18 2.16 2.04 2.28 2.25 2.67 -
P/RPS 0.43 0.70 0.80 0.92 0.98 0.83 0.81 -34.41%
P/EPS -34.17 74.01 6.66 11.30 6.38 6.29 12.04 -
EY -2.93 1.35 15.01 8.85 15.67 15.91 8.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.13 1.06 1.07 1.12 1.17 1.54 -37.52%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 31/10/11 28/07/11 28/04/11 28/01/11 29/10/10 28/07/10 -
Price 1.70 1.90 2.14 2.20 2.20 2.26 2.47 -
P/RPS 0.49 0.61 0.79 0.99 0.94 0.83 0.75 -24.68%
P/EPS -38.46 64.50 6.60 12.19 6.16 6.31 11.14 -
EY -2.60 1.55 15.15 8.21 16.24 15.84 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.98 1.05 1.16 1.08 1.18 1.43 -29.28%

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