[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.19%
YoY- 175.92%
Quarter Report
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 104,286 48,570 223,404 164,698 126,883 80,541 485,067 -64.21%
PBT 23,202 6,591 61,237 39,884 44,065 -5,631 28,124 -12.06%
Tax -10,271 -2,337 -6,300 -2,833 -2,559 -2,772 -6,894 30.54%
NP 12,931 4,254 54,937 37,051 41,506 -8,403 21,230 -28.21%
-
NP to SH 5,243 880 48,767 37,189 41,874 -8,151 21,585 -61.17%
-
Tax Rate 44.27% 35.46% 10.29% 7.10% 5.81% - 24.51% -
Total Cost 91,355 44,316 168,467 127,647 85,377 88,944 463,837 -66.24%
-
Net Worth 368,598 335,866 342,561 291,919 279,697 276,808 284,067 19.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,609 - - - 6,515 -
Div Payout % - - 11.50% - - - 30.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 368,598 335,866 342,561 291,919 279,697 276,808 284,067 19.02%
NOSH 158,878 146,666 149,589 145,959 139,848 138,404 130,306 14.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.40% 8.76% 24.59% 22.50% 32.71% -10.43% 4.38% -
ROE 1.42% 0.26% 14.24% 12.74% 14.97% -2.94% 7.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.64 33.12 149.34 112.84 90.73 58.19 372.25 -68.65%
EPS 3.30 0.60 32.60 25.40 30.00 -6.00 16.60 -66.03%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 5.00 -
NAPS 2.32 2.29 2.29 2.00 2.00 2.00 2.18 4.24%
Adjusted Per Share Value based on latest NOSH - 146,051
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.94 27.45 126.27 93.09 71.72 45.52 274.17 -64.21%
EPS 2.96 0.50 27.56 21.02 23.67 -4.61 12.20 -61.20%
DPS 0.00 0.00 3.17 0.00 0.00 0.00 3.68 -
NAPS 2.0834 1.8984 1.9362 1.65 1.5809 1.5646 1.6056 19.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.50 1.56 1.36 1.26 0.915 0.87 -
P/RPS 2.38 4.53 1.04 1.21 1.39 1.57 0.23 376.89%
P/EPS 47.27 250.00 4.79 5.34 4.21 -15.54 5.25 334.54%
EY 2.12 0.40 20.90 18.73 23.76 -6.44 19.04 -76.94%
DY 0.00 0.00 2.40 0.00 0.00 0.00 5.75 -
P/NAPS 0.67 0.66 0.68 0.68 0.63 0.46 0.40 41.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 22/05/13 25/02/13 -
Price 1.57 1.48 1.57 1.53 1.26 1.23 0.755 -
P/RPS 2.39 4.47 1.05 1.36 1.39 2.11 0.20 425.07%
P/EPS 47.58 246.67 4.82 6.00 4.21 -20.89 4.56 379.55%
EY 2.10 0.41 20.76 16.65 23.76 -4.79 21.94 -79.16%
DY 0.00 0.00 2.39 0.00 0.00 0.00 6.62 -
P/NAPS 0.68 0.65 0.69 0.77 0.63 0.62 0.35 55.89%

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