[CEPCO] YoY Annualized Quarter Result on 28-Feb-2013 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -23.59%
YoY- 450.8%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 193,040 178,634 145,702 209,180 139,808 90,522 133,902 6.28%
PBT 15,882 -10,374 -10,212 50,254 9,390 -410 17,478 -1.58%
Tax -3,210 -2,108 0 -2,500 -720 0 -2,002 8.17%
NP 12,672 -12,482 -10,212 47,754 8,670 -410 15,476 -3.27%
-
NP to SH 12,672 -12,482 -10,212 47,754 8,670 -410 15,476 -3.27%
-
Tax Rate 20.21% - - 4.97% 7.67% - 11.45% -
Total Cost 180,368 191,116 155,914 161,426 131,138 90,932 118,426 7.25%
-
Net Worth 113,280 98,057 100,296 107,460 90,893 84,673 77,917 6.42%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 113,280 98,057 100,296 107,460 90,893 84,673 77,917 6.42%
NOSH 44,775 44,775 44,775 44,775 44,775 44,565 44,780 -0.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 6.56% -6.99% -7.01% 22.83% 6.20% -0.45% 11.56% -
ROE 11.19% -12.73% -10.18% 44.44% 9.54% -0.48% 19.86% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 431.13 398.96 325.41 467.18 312.25 203.12 299.02 6.28%
EPS 28.30 0.00 -22.80 106.66 19.36 -0.92 34.56 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.19 2.24 2.40 2.03 1.90 1.74 6.43%
Adjusted Per Share Value based on latest NOSH - 44,775
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 258.68 239.38 195.25 280.31 187.35 121.30 179.43 6.28%
EPS 16.98 -16.73 -13.68 63.99 11.62 -0.55 20.74 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.518 1.314 1.344 1.44 1.218 1.1347 1.0441 6.42%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.01 1.60 1.70 1.55 1.70 2.04 2.51 -
P/RPS 0.47 0.40 0.52 0.33 0.54 1.00 0.84 -9.21%
P/EPS 7.10 -5.74 -7.45 1.45 8.78 -221.74 7.26 -0.37%
EY 14.08 -17.42 -13.42 68.81 11.39 -0.45 13.77 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.76 0.65 0.84 1.07 1.44 -9.51%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/04/16 28/04/15 30/04/14 26/04/13 27/04/12 28/04/11 29/04/10 -
Price 1.90 1.61 1.76 1.53 1.67 2.20 2.66 -
P/RPS 0.44 0.40 0.54 0.33 0.53 1.08 0.89 -11.06%
P/EPS 6.71 -5.78 -7.72 1.43 8.62 -239.13 7.70 -2.26%
EY 14.90 -17.32 -12.96 69.71 11.59 -0.42 12.99 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.79 0.64 0.82 1.16 1.53 -11.19%

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