[CEPCO] YoY Quarter 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- -110.07%
YoY- -101.48%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 55,203 35,860 51,325 30,119 54,302 55,177 36,318 7.22%
PBT 5,462 -1,464 6,239 -343 15,235 2,469 2,992 10.54%
Tax -432 -208 0 146 -1,916 -1,900 -548 -3.88%
NP 5,030 -1,672 6,239 -197 13,319 569 2,444 12.77%
-
NP to SH 5,030 -1,672 6,239 -197 13,319 569 2,444 12.77%
-
Tax Rate 7.91% - 0.00% - 12.58% 76.95% 18.32% -
Total Cost 50,173 37,532 45,086 30,316 40,983 54,608 33,874 6.75%
-
Net Worth 112,385 89,102 91,367 77,456 67,602 49,731 45,209 16.37%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 112,385 89,102 91,367 77,456 67,602 49,731 45,209 16.37%
NOSH 44,775 44,775 44,788 44,772 44,769 44,803 44,761 0.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 9.11% -4.66% 12.16% -0.65% 24.53% 1.03% 6.73% -
ROE 4.48% -1.88% 6.83% -0.25% 19.70% 1.14% 5.41% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 123.29 80.09 114.59 67.27 121.29 123.15 81.14 7.21%
EPS 11.23 -3.73 13.93 -0.44 29.75 1.27 5.46 12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 1.99 2.04 1.73 1.51 1.11 1.01 16.36%
Adjusted Per Share Value based on latest NOSH - 44,772
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 73.97 48.05 68.78 40.36 72.77 73.94 48.67 7.21%
EPS 6.74 -2.24 8.36 -0.26 17.85 0.76 3.28 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.506 1.194 1.2244 1.0379 0.9059 0.6664 0.6058 16.37%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.90 1.39 2.16 2.67 2.90 3.04 2.46 -
P/RPS 1.54 1.74 1.88 3.97 2.39 2.47 3.03 -10.65%
P/EPS 16.91 -37.22 15.51 -606.82 9.75 239.37 45.05 -15.05%
EY 5.91 -2.69 6.45 -0.16 10.26 0.42 2.22 17.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 1.06 1.54 1.92 2.74 2.44 -17.65%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 30/07/12 28/07/11 28/07/10 30/07/09 31/07/08 31/07/07 -
Price 1.79 1.36 2.14 2.47 3.46 2.70 3.90 -
P/RPS 1.45 1.70 1.87 3.67 2.85 2.19 4.81 -18.10%
P/EPS 15.93 -36.42 15.36 -561.36 11.63 212.60 71.43 -22.10%
EY 6.28 -2.75 6.51 -0.18 8.60 0.47 1.40 28.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 1.05 1.43 2.29 2.43 3.86 -24.56%

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