[CRESBLD] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 102.87%
YoY- 115.23%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Revenue 249,130 251,414 233,459 92,385 1,027 33,447 60,178 25.51%
PBT 22,598 23,720 28,371 12,266 -52,889 -48,659 -178,911 -
Tax -9,584 -9,089 -9,483 -6,275 0 48,659 178,911 -
NP 13,014 14,631 18,888 5,991 -52,889 0 0 -
-
NP to SH 13,014 14,617 18,825 8,054 -52,889 -48,939 -178,911 -
-
Tax Rate 42.41% 38.32% 33.42% 51.16% - - - -
Total Cost 236,116 236,783 214,571 86,394 53,916 33,447 60,178 24.43%
-
Net Worth 123,166 83,710 69,728 30,601 0 -168,633 -120,037 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Div 2,300 6,794 2,068 - - - - -
Div Payout % 17.68% 46.48% 10.99% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Net Worth 123,166 83,710 69,728 30,601 0 -168,633 -120,037 -
NOSH 123,166 112,423 113,787 94,976 50,243 50,260 50,258 15.41%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
NP Margin 5.22% 5.82% 8.09% 6.48% -5,149.85% 0.00% 0.00% -
ROE 10.57% 17.46% 27.00% 26.32% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 202.27 223.63 205.17 97.27 2.04 66.55 119.74 8.74%
EPS 10.57 13.00 16.54 8.48 -105.27 -97.37 -355.98 -
DPS 1.87 6.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.7446 0.6128 0.3222 0.00 -3.3552 -2.3884 -
Adjusted Per Share Value based on latest NOSH - 94,976
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 140.81 142.10 131.96 52.22 0.58 18.90 34.01 25.51%
EPS 7.36 8.26 10.64 4.55 -29.89 -27.66 -101.12 -
DPS 1.30 3.84 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.6962 0.4731 0.3941 0.173 0.00 -0.9532 -0.6785 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 30/03/01 31/03/00 -
Price 0.79 0.92 1.04 0.84 0.18 0.16 1.44 -
P/RPS 0.39 0.41 0.51 0.86 8.81 0.24 1.20 -16.45%
P/EPS 7.48 7.08 6.29 9.91 -0.17 -0.16 -0.40 -
EY 13.37 14.13 15.91 10.10 -584.81 -608.57 -247.21 -
DY 2.36 6.52 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.24 1.70 2.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 21/08/06 24/08/05 11/08/04 15/08/03 29/08/02 28/05/01 - -
Price 0.75 0.85 0.90 0.85 0.18 0.19 0.00 -
P/RPS 0.37 0.38 0.44 0.87 8.81 0.29 0.00 -
P/EPS 7.10 6.54 5.44 10.02 -0.17 -0.20 0.00 -
EY 14.09 15.30 18.38 9.98 -584.81 -512.48 0.00 -
DY 2.49 7.06 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.14 1.47 2.64 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