[CRESBLD] YoY Annualized 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- 176.02%
YoY- 155.04%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Revenue 235,592 213,800 225,188 130,892 0 0 57,072 31.00%
PBT 34,632 29,520 25,472 21,976 -28,324 -28,854 -39,020 -
Tax -12,124 -9,020 -8,140 -14,348 0 28,854 39,020 -
NP 22,508 20,500 17,332 7,628 -28,324 0 0 -
-
NP to SH 22,508 20,500 17,284 15,880 -28,324 -28,854 -39,020 -
-
Tax Rate 35.01% 30.56% 31.96% 65.29% - - - -
Total Cost 213,084 193,300 207,856 123,264 28,324 0 57,072 28.52%
-
Net Worth 159,431 81,123 63,575 21,491 -231,331 -238,656 -156,843 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Net Worth 159,431 81,123 63,575 21,491 -231,331 -238,656 -156,843 -
NOSH 117,229 113,888 113,710 76,346 50,255 50,250 50,257 17.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
NP Margin 9.55% 9.59% 7.70% 5.83% 0.00% 0.00% 0.00% -
ROE 14.12% 25.27% 27.19% 73.89% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
RPS 200.97 187.73 198.04 171.45 0.00 0.00 113.56 11.48%
EPS 19.20 18.00 15.20 20.80 -56.36 -57.42 -77.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 0.7123 0.5591 0.2815 -4.6031 -4.7493 -3.1208 -
Adjusted Per Share Value based on latest NOSH - 76,346
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
RPS 133.16 120.84 127.28 73.98 0.00 0.00 32.26 31.00%
EPS 12.72 11.59 9.77 8.98 -16.01 -16.31 -22.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9011 0.4585 0.3593 0.1215 -1.3075 -1.3489 -0.8865 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 29/03/02 26/12/00 -
Price 0.75 1.15 1.19 0.18 0.18 0.18 0.40 -
P/RPS 0.37 0.61 0.60 0.10 0.00 0.00 0.35 1.06%
P/EPS 3.91 6.39 7.83 0.87 -0.32 -0.31 -0.52 -
EY 25.60 15.65 12.77 115.56 -313.11 -319.00 -194.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.61 2.13 0.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Date 23/05/06 17/05/05 15/06/04 09/06/03 28/02/02 28/05/02 27/02/01 -
Price 0.81 0.96 0.96 0.18 0.18 0.18 0.24 -
P/RPS 0.40 0.51 0.48 0.10 0.00 0.00 0.21 13.06%
P/EPS 4.22 5.33 6.32 0.87 -0.32 -0.31 -0.31 -
EY 23.70 18.75 15.83 115.56 -313.11 -319.00 -323.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.35 1.72 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