[CRESBLD] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -19.52%
YoY- -24.12%
Quarter Report
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 46,342 128,810 121,966 100,743 73,737 66,116 90,241 -10.50%
PBT 49,696 5,630 6,224 4,934 6,239 4,941 11,517 27.56%
Tax 213 -1,709 -2,800 -1,719 -2,001 -1,508 -3,460 -
NP 49,909 3,921 3,424 3,215 4,238 3,433 8,057 35.48%
-
NP to SH 50,025 4,572 3,429 3,216 4,238 3,433 8,057 35.53%
-
Tax Rate -0.43% 30.36% 44.99% 34.84% 32.07% 30.52% 30.04% -
Total Cost -3,567 124,889 118,542 97,528 69,499 62,683 82,184 -
-
Net Worth 280,634 263,198 258,399 237,489 230,597 221,918 197,086 6.06%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 280,634 263,198 258,399 237,489 230,597 221,918 197,086 6.06%
NOSH 140,317 123,567 122,464 123,692 124,647 122,607 123,953 2.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 107.70% 3.04% 2.81% 3.19% 5.75% 5.19% 8.93% -
ROE 17.83% 1.74% 1.33% 1.35% 1.84% 1.55% 4.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.03 104.24 99.59 81.45 59.16 53.93 72.80 -12.33%
EPS 35.00 3.70 2.80 2.60 3.40 2.80 6.50 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.13 2.11 1.92 1.85 1.81 1.59 3.89%
Adjusted Per Share Value based on latest NOSH - 123,692
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.19 72.81 68.94 56.94 41.68 37.37 51.01 -10.50%
EPS 28.28 2.58 1.94 1.82 2.40 1.94 4.55 35.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5862 1.4877 1.4605 1.3423 1.3034 1.2543 1.114 6.06%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.26 0.88 0.60 0.71 0.56 0.74 0.85 -
P/RPS 3.82 0.84 0.60 0.87 0.95 1.37 1.17 21.77%
P/EPS 3.53 23.78 21.43 27.31 16.47 26.43 13.08 -19.59%
EY 28.29 4.20 4.67 3.66 6.07 3.78 7.65 24.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.28 0.37 0.30 0.41 0.53 2.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 15/08/12 25/08/11 19/08/10 20/08/09 25/08/08 27/08/07 -
Price 1.26 0.83 0.52 0.53 0.57 0.62 0.83 -
P/RPS 3.82 0.80 0.52 0.65 0.96 1.15 1.14 22.30%
P/EPS 3.53 22.43 18.57 20.38 16.76 22.14 12.77 -19.27%
EY 28.29 4.46 5.38 4.91 5.96 4.52 7.83 23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.39 0.25 0.28 0.31 0.34 0.52 3.24%

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