[CRESBLD] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.1%
YoY- 33.33%
Quarter Report
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 57,189 55,716 46,342 128,810 121,966 100,743 73,737 -4.14%
PBT 7,668 16,611 49,696 5,630 6,224 4,934 6,239 3.49%
Tax -1,596 -7,934 213 -1,709 -2,800 -1,719 -2,001 -3.69%
NP 6,072 8,677 49,909 3,921 3,424 3,215 4,238 6.17%
-
NP to SH 4,474 4,363 50,025 4,572 3,429 3,216 4,238 0.90%
-
Tax Rate 20.81% 47.76% -0.43% 30.36% 44.99% 34.84% 32.07% -
Total Cost 51,117 47,039 -3,567 124,889 118,542 97,528 69,499 -4.98%
-
Net Worth 389,403 374,894 280,634 263,198 258,399 237,489 230,597 9.12%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 389,403 374,894 280,634 263,198 258,399 237,489 230,597 9.12%
NOSH 165,703 161,592 140,317 123,567 122,464 123,692 124,647 4.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.62% 15.57% 107.70% 3.04% 2.81% 3.19% 5.75% -
ROE 1.15% 1.16% 17.83% 1.74% 1.33% 1.35% 1.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 34.51 34.48 33.03 104.24 99.59 81.45 59.16 -8.58%
EPS 2.70 2.70 35.00 3.70 2.80 2.60 3.40 -3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.32 2.00 2.13 2.11 1.92 1.85 4.06%
Adjusted Per Share Value based on latest NOSH - 123,567
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.32 31.49 26.19 72.81 68.94 56.94 41.68 -4.14%
EPS 2.53 2.47 28.28 2.58 1.94 1.82 2.40 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.201 2.119 1.5862 1.4877 1.4605 1.3423 1.3034 9.12%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.14 1.56 1.26 0.88 0.60 0.71 0.56 -
P/RPS 3.30 4.52 3.82 0.84 0.60 0.87 0.95 23.05%
P/EPS 42.22 57.78 3.53 23.78 21.43 27.31 16.47 16.97%
EY 2.37 1.73 28.29 4.20 4.67 3.66 6.07 -14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.67 0.63 0.41 0.28 0.37 0.30 8.51%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 28/08/13 15/08/12 25/08/11 19/08/10 20/08/09 -
Price 0.98 1.57 1.26 0.83 0.52 0.53 0.57 -
P/RPS 2.84 4.55 3.82 0.80 0.52 0.65 0.96 19.80%
P/EPS 36.30 58.15 3.53 22.43 18.57 20.38 16.76 13.74%
EY 2.76 1.72 28.29 4.46 5.38 4.91 5.96 -12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.68 0.63 0.39 0.25 0.28 0.31 5.18%

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