[CRESBLD] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.89%
YoY- 8.84%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Revenue 81,044 58,898 53,450 56,297 32,723 0 0 -
PBT 11,758 8,658 7,380 6,368 5,494 -7,081 -14,427 -
Tax -4,018 -3,031 -2,255 -2,035 -3,587 0 14,427 -
NP 7,740 5,627 5,125 4,333 1,907 -7,081 0 -
-
NP to SH 7,740 5,627 5,125 4,321 3,970 -7,081 -14,427 -
-
Tax Rate 34.17% 35.01% 30.56% 31.96% 65.29% - - -
Total Cost 73,304 53,271 48,325 51,964 30,816 7,081 0 -
-
Net Worth 186,742 159,431 81,123 63,575 21,491 -231,331 -238,656 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Net Worth 186,742 159,431 81,123 63,575 21,491 -231,331 -238,656 -
NOSH 122,857 117,229 113,888 113,710 76,346 50,255 50,250 19.56%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
NP Margin 9.55% 9.55% 9.59% 7.70% 5.83% 0.00% 0.00% -
ROE 4.14% 3.53% 6.32% 6.80% 18.47% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
RPS 65.97 50.24 46.93 49.51 42.86 0.00 0.00 -
EPS 6.30 4.80 4.50 3.80 5.20 -14.09 -28.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.36 0.7123 0.5591 0.2815 -4.6031 -4.7493 -
Adjusted Per Share Value based on latest NOSH - 113,710
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
RPS 45.81 33.29 30.21 31.82 18.50 0.00 0.00 -
EPS 4.37 3.18 2.90 2.44 2.24 -4.00 -8.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0555 0.9011 0.4585 0.3593 0.1215 -1.3075 -1.3489 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 29/03/02 -
Price 0.78 0.75 1.15 1.19 0.18 0.18 0.18 -
P/RPS 1.18 1.49 2.45 2.40 0.42 0.00 0.00 -
P/EPS 12.38 15.62 25.56 31.32 3.46 -1.28 -0.63 -
EY 8.08 6.40 3.91 3.19 28.89 -78.28 -159.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 1.61 2.13 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Date 23/05/07 23/05/06 17/05/05 15/06/04 09/06/03 28/02/02 28/05/02 -
Price 0.82 0.81 0.96 0.96 0.18 0.18 0.18 -
P/RPS 1.24 1.61 2.05 1.94 0.42 0.00 0.00 -
P/EPS 13.02 16.87 21.33 25.26 3.46 -1.28 -0.63 -
EY 7.68 5.93 4.69 3.96 28.89 -78.28 -159.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.35 1.72 0.64 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