[CEPCO] YoY Cumulative 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- 52.81%
YoY- 450.8%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 96,520 89,317 72,851 104,590 69,904 45,261 66,951 6.28%
PBT 7,941 -5,187 -5,106 25,127 4,695 -205 8,739 -1.58%
Tax -1,605 -1,054 0 -1,250 -360 0 -1,001 8.17%
NP 6,336 -6,241 -5,106 23,877 4,335 -205 7,738 -3.27%
-
NP to SH 6,336 -6,241 -5,106 23,877 4,335 -205 7,738 -3.27%
-
Tax Rate 20.21% - - 4.97% 7.67% - 11.45% -
Total Cost 90,184 95,558 77,957 80,713 65,569 45,466 59,213 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 5.59% -6.36% -5.09% 22.22% 4.77% -0.24% 9.93% -
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 215.57 199.48 162.70 233.59 156.12 101.56 149.51 6.28%
EPS 14.15 0.00 -11.40 53.33 9.68 -0.46 17.28 -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 129.34 119.69 97.62 140.15 93.67 60.65 89.72 6.27%
EPS 8.49 -8.36 -6.84 32.00 5.81 -0.27 10.37 -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 0.93 0.80 1.04 0.66 1.09 2.01 1.68 -9.37%
P/EPS 14.20 -11.48 -14.91 2.91 17.56 -443.48 14.53 -0.38%
EY 7.04 -8.71 -6.71 34.40 5.70 -0.23 6.88 0.38%
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 0.88 0.81 1.08 0.65 1.07 2.17 1.78 -11.06%
P/EPS 13.43 -11.55 -15.43 2.87 17.25 -478.26 15.39 -2.24%
EY 7.45 -8.66 -6.48 34.85 5.80 -0.21 6.50 2.29%
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