[CRESBLD] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
09-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 169.38%
YoY- 154.04%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 51,053 50,636 59,662 32,723 0 35 0 -
PBT 7,426 6,528 6,772 5,494 -5,722 -8,026 -7,838 -
Tax -2,566 -2,181 -2,688 -3,587 0 0 7,838 -
NP 4,860 4,347 4,084 1,907 -5,722 -8,026 0 -
-
NP to SH 4,860 4,296 4,084 3,970 -5,722 -8,026 -7,838 -
-
Tax Rate 34.55% 33.41% 39.69% 65.29% - - - -
Total Cost 46,193 46,289 55,578 30,816 5,722 8,061 0 -
-
Net Worth 52,560 33,088 30,601 21,491 -280,468 -273,999 -246,454 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,068 - - - - - - -
Div Payout % 42.55% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 52,560 33,088 30,601 21,491 -280,468 -273,999 -246,454 -
NOSH 103,404 93,391 94,976 76,346 50,237 50,256 50,243 61.58%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.52% 8.58% 6.85% 5.83% 0.00% -22,931.43% 0.00% -
ROE 9.25% 12.98% 13.35% 18.47% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 49.37 54.22 62.82 42.86 0.00 0.07 0.00 -
EPS 4.70 4.60 4.30 5.20 -11.39 -15.97 -15.60 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.3543 0.3222 0.2815 -5.5829 -5.452 -4.9052 -
Adjusted Per Share Value based on latest NOSH - 76,346
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.86 28.62 33.72 18.50 0.00 0.02 0.00 -
EPS 2.75 2.43 2.31 2.24 -3.23 -4.54 -4.43 -
DPS 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2971 0.187 0.173 0.1215 -1.5853 -1.5487 -1.393 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 1.07 0.98 0.84 0.18 0.18 0.18 0.18 -
P/RPS 2.17 1.81 1.34 0.42 0.00 258.46 0.00 -
P/EPS 22.77 21.30 19.53 3.46 -1.58 -1.13 -1.15 -
EY 4.39 4.69 5.12 28.89 -63.28 -88.72 -86.67 -
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.77 2.61 0.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 14/11/03 15/08/03 09/06/03 28/02/03 29/11/02 29/08/02 -
Price 1.15 1.08 0.85 0.18 0.18 0.18 0.18 -
P/RPS 2.33 1.99 1.35 0.42 0.00 258.46 0.00 -
P/EPS 24.47 23.48 19.77 3.46 -1.58 -1.13 -1.15 -
EY 4.09 4.26 5.06 28.89 -63.28 -88.72 -86.67 -
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.05 2.64 0.64 0.00 0.00 0.00 -

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