[CRESNDO] YoY TTM Result on 31-Jul-2000 [#2]

Announcement Date
26-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 2.66%
YoY- 411.75%
View:
Show?
TTM Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 59,257 60,724 63,676 77,817 9,049 -1.93%
PBT 15,197 18,285 14,542 24,733 4,085 -1.35%
Tax -4,325 -5,540 -5,189 -6,883 -597 -2.04%
NP 10,872 12,745 9,353 17,850 3,488 -1.17%
-
NP to SH 10,872 12,745 9,353 17,850 3,488 -1.17%
-
Tax Rate 28.46% 30.30% 35.68% 27.83% 14.61% -
Total Cost 48,385 47,979 54,323 59,967 5,561 -2.22%
-
Net Worth 237,015 216,780 216,156 210,521 195,588 -0.19%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 5,444 5,427 5,428 - - -100.00%
Div Payout % 50.08% 42.59% 58.04% - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 237,015 216,780 216,156 210,521 195,588 -0.19%
NOSH 111,800 108,390 108,621 108,516 108,660 -0.02%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 18.35% 20.99% 14.69% 22.94% 38.55% -
ROE 4.59% 5.88% 4.33% 8.48% 1.78% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 53.00 56.02 58.62 71.71 8.33 -1.90%
EPS 9.72 11.76 8.61 16.45 3.21 -1.14%
DPS 4.87 5.00 5.00 0.00 0.00 -100.00%
NAPS 2.12 2.00 1.99 1.94 1.80 -0.17%
Adjusted Per Share Value based on latest NOSH - 108,516
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 21.13 21.65 22.70 27.75 3.23 -1.93%
EPS 3.88 4.54 3.33 6.36 1.24 -1.18%
DPS 1.94 1.94 1.94 0.00 0.00 -100.00%
NAPS 0.8451 0.7729 0.7707 0.7506 0.6974 -0.19%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.03 1.03 1.28 1.80 0.00 -
P/RPS 1.94 1.84 2.18 2.51 0.00 -100.00%
P/EPS 10.59 8.76 14.87 10.94 0.00 -100.00%
EY 9.44 11.42 6.73 9.14 0.00 -100.00%
DY 4.73 4.85 3.91 0.00 0.00 -100.00%
P/NAPS 0.49 0.52 0.64 0.93 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/09/03 26/09/02 28/09/01 26/09/00 - -
Price 0.98 0.98 0.90 1.42 0.00 -
P/RPS 1.85 1.75 1.54 1.98 0.00 -100.00%
P/EPS 10.08 8.33 10.45 8.63 0.00 -100.00%
EY 9.92 12.00 9.57 11.58 0.00 -100.00%
DY 4.97 5.10 5.56 0.00 0.00 -100.00%
P/NAPS 0.46 0.49 0.45 0.73 0.00 -100.00%

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