[CEPCO] YoY Cumulative Quarter Result on 30-Nov-2002 [#1]

Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -35.33%
YoY- 141.46%
Quarter Report
View:
Show?
Cumulative Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 16,091 22,134 14,711 23,314 21,066 18,790 20,520 0.25%
PBT -7,917 224 -1,824 604 -1,457 -2,549 -1,840 -1.53%
Tax -200 0 0 0 1,457 2,549 1,840 -
NP -8,117 224 -1,824 604 0 0 0 -100.00%
-
NP to SH -8,117 224 -1,824 604 -1,457 -2,549 -1,840 -1.56%
-
Tax Rate - 0.00% - 0.00% - - - -
Total Cost 24,208 21,910 16,535 22,710 21,066 18,790 20,520 -0.17%
-
Net Worth 42,980 24,789 13,433 10,166 6,269 15,819 2,897,402 4.57%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 42,980 24,789 13,433 10,166 6,269 15,819 2,897,402 4.57%
NOSH 44,771 29,866 29,852 29,900 29,856 29,847 29,870 -0.42%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin -50.44% 1.01% -12.40% 2.59% 0.00% 0.00% 0.00% -
ROE -18.89% 0.90% -13.58% 5.94% -23.24% -16.11% -0.06% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 35.94 74.11 49.28 77.97 70.56 62.95 68.70 0.69%
EPS -18.13 0.75 -6.11 2.02 -4.88 -8.54 -6.16 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.83 0.45 0.34 0.21 0.53 97.00 5.02%
Adjusted Per Share Value based on latest NOSH - 29,900
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 21.56 29.66 19.71 31.24 28.23 25.18 27.50 0.25%
EPS -10.88 0.30 -2.44 0.81 -1.95 -3.42 -2.47 -1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5759 0.3322 0.18 0.1362 0.084 0.212 38.8262 4.57%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 2.70 3.12 1.10 0.41 0.81 1.00 0.00 -
P/RPS 7.51 4.21 2.23 0.53 1.15 1.59 0.00 -100.00%
P/EPS -14.89 416.00 -18.00 20.30 -16.60 -11.71 0.00 -100.00%
EY -6.71 0.24 -5.55 4.93 -6.02 -8.54 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.76 2.44 1.21 3.86 1.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 27/01/06 28/01/05 27/01/04 28/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.40 6.35 1.01 0.42 0.74 0.84 1.36 -
P/RPS 6.68 8.57 2.05 0.54 1.05 1.33 1.98 -1.28%
P/EPS -13.24 846.67 -16.53 20.79 -15.16 -9.84 -22.08 0.54%
EY -7.55 0.12 -6.05 4.81 -6.59 -10.17 -4.53 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 7.65 2.24 1.24 3.52 1.58 0.01 -5.70%

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