[CEPCO] QoQ TTM Result on 31-May-2010 [#3]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -57.65%
YoY- -45.1%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 99,655 104,343 121,345 146,942 171,125 205,646 240,193 -44.46%
PBT 6,328 14,599 15,272 12,361 27,939 30,751 28,949 -63.81%
Tax 1,754 1,398 753 -2,432 -4,494 -6,243 -8,198 -
NP 8,082 15,997 16,025 9,929 23,445 24,508 20,751 -46.76%
-
NP to SH 8,082 15,997 16,025 9,929 23,445 24,508 20,751 -46.76%
-
Tax Rate -27.72% -9.58% -4.93% 19.67% 16.09% 20.30% 28.32% -
Total Cost 91,573 88,346 105,320 137,013 147,680 181,138 219,442 -44.24%
-
Net Worth 85,064 90,899 85,959 77,456 77,881 75,690 70,340 13.54%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 85,064 90,899 85,959 77,456 77,881 75,690 70,340 13.54%
NOSH 44,770 44,778 44,770 44,772 44,759 44,786 44,803 -0.04%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 8.11% 15.33% 13.21% 6.76% 13.70% 11.92% 8.64% -
ROE 9.50% 17.60% 18.64% 12.82% 30.10% 32.38% 29.50% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 222.59 233.02 271.04 328.20 382.32 459.16 536.11 -44.43%
EPS 18.05 35.72 35.79 22.18 52.38 54.72 46.32 -46.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.03 1.92 1.73 1.74 1.69 1.57 13.60%
Adjusted Per Share Value based on latest NOSH - 44,772
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 133.54 139.82 162.61 196.91 229.31 275.57 321.87 -44.46%
EPS 10.83 21.44 21.47 13.31 31.42 32.84 27.81 -46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1399 1.2181 1.1519 1.0379 1.0436 1.0143 0.9426 13.54%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 2.04 2.28 2.25 2.67 2.51 3.07 3.10 -
P/RPS 0.92 0.98 0.83 0.81 0.66 0.67 0.58 36.12%
P/EPS 11.30 6.38 6.29 12.04 4.79 5.61 6.69 41.96%
EY 8.85 15.67 15.91 8.31 20.87 17.82 14.94 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.17 1.54 1.44 1.82 1.97 -33.50%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 28/01/11 29/10/10 28/07/10 29/04/10 26/01/10 30/10/09 -
Price 2.20 2.20 2.26 2.47 2.66 2.54 3.00 -
P/RPS 0.99 0.94 0.83 0.75 0.70 0.55 0.56 46.35%
P/EPS 12.19 6.16 6.31 11.14 5.08 4.64 6.48 52.56%
EY 8.21 16.24 15.84 8.98 19.69 21.54 15.44 -34.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.08 1.18 1.43 1.53 1.50 1.91 -28.34%

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