[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2001 [#2]

Announcement Date
28-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 351.22%
YoY- -2.52%
View:
Show?
Cumulative Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 17,733 61,129 52,439 32,591 8,566 59,863 40,273 -42.20%
PBT 4,494 17,809 15,222 8,277 1,923 14,692 11,406 -46.34%
Tax -1,023 -5,988 -5,203 -2,709 -689 -5,195 -3,715 -57.77%
NP 3,471 11,821 10,019 5,568 1,234 9,497 7,691 -41.24%
-
NP to SH 3,471 11,821 10,019 5,568 1,234 9,497 7,691 -41.24%
-
Tax Rate 22.76% 33.62% 34.18% 32.73% 35.83% 35.36% 32.57% -
Total Cost 14,262 49,308 42,420 27,023 7,332 50,366 32,582 -42.43%
-
Net Worth 223,445 220,152 218,181 215,990 211,078 210,415 210,444 4.08%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - 5,422 2,713 - - 5,423 - -
Div Payout % - 45.87% 27.09% - - 57.10% - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 223,445 220,152 218,181 215,990 211,078 210,415 210,444 4.08%
NOSH 108,468 108,449 108,548 108,538 108,245 108,461 108,476 -0.00%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 19.57% 19.34% 19.11% 17.08% 14.41% 15.86% 19.10% -
ROE 1.55% 5.37% 4.59% 2.58% 0.58% 4.51% 3.65% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 16.35 56.37 48.31 30.03 7.91 55.19 37.13 -42.20%
EPS 3.20 10.90 9.23 5.13 1.14 8.75 7.09 -41.24%
DPS 0.00 5.00 2.50 0.00 0.00 5.00 0.00 -
NAPS 2.06 2.03 2.01 1.99 1.95 1.94 1.94 4.09%
Adjusted Per Share Value based on latest NOSH - 108,621
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 6.32 21.80 18.70 11.62 3.05 21.34 14.36 -42.22%
EPS 1.24 4.21 3.57 1.99 0.44 3.39 2.74 -41.14%
DPS 0.00 1.93 0.97 0.00 0.00 1.93 0.00 -
NAPS 0.7967 0.785 0.7779 0.7701 0.7526 0.7502 0.7504 4.08%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 1.48 1.12 0.91 1.28 1.00 1.36 1.32 -
P/RPS 9.05 1.99 1.88 4.26 12.64 2.46 3.56 86.58%
P/EPS 46.25 10.28 9.86 24.95 87.72 15.53 18.62 83.71%
EY 2.16 9.73 10.14 4.01 1.14 6.44 5.37 -45.60%
DY 0.00 4.46 2.75 0.00 0.00 3.68 0.00 -
P/NAPS 0.72 0.55 0.45 0.64 0.51 0.70 0.68 3.89%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 28/06/02 28/03/02 28/12/01 28/09/01 28/06/01 29/03/01 22/12/00 -
Price 1.24 1.26 1.05 0.90 0.97 1.10 1.28 -
P/RPS 7.58 2.24 2.17 3.00 12.26 1.99 3.45 69.24%
P/EPS 38.75 11.56 11.38 17.54 85.09 12.56 18.05 66.64%
EY 2.58 8.65 8.79 5.70 1.18 7.96 5.54 -40.00%
DY 0.00 3.97 2.38 0.00 0.00 4.55 0.00 -
P/NAPS 0.60 0.62 0.52 0.45 0.50 0.57 0.66 -6.17%

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