[CRESBLD] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.2%
YoY- 133.73%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Revenue 376,534 249,130 251,414 233,459 92,385 1,027 33,447 47.29%
PBT 39,487 22,598 23,720 28,371 12,266 -52,889 -48,659 -
Tax -12,978 -9,584 -9,089 -9,483 -6,275 0 48,659 -
NP 26,509 13,014 14,631 18,888 5,991 -52,889 0 -
-
NP to SH 26,509 13,014 14,617 18,825 8,054 -52,889 -48,939 -
-
Tax Rate 32.87% 42.41% 38.32% 33.42% 51.16% - - -
Total Cost 350,025 236,116 236,783 214,571 86,394 53,916 33,447 45.58%
-
Net Worth 197,086 123,166 83,710 69,728 30,601 0 -168,633 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Div 6,260 2,300 6,794 2,068 - - - -
Div Payout % 23.62% 17.68% 46.48% 10.99% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Net Worth 197,086 123,166 83,710 69,728 30,601 0 -168,633 -
NOSH 123,953 123,166 112,423 113,787 94,976 50,243 50,260 15.53%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
NP Margin 7.04% 5.22% 5.82% 8.09% 6.48% -5,149.85% 0.00% -
ROE 13.45% 10.57% 17.46% 27.00% 26.32% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 303.77 202.27 223.63 205.17 97.27 2.04 66.55 27.48%
EPS 21.39 10.57 13.00 16.54 8.48 -105.27 -97.37 -
DPS 5.00 1.87 6.00 1.82 0.00 0.00 0.00 -
NAPS 1.59 1.00 0.7446 0.6128 0.3222 0.00 -3.3552 -
Adjusted Per Share Value based on latest NOSH - 113,787
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 212.83 140.81 142.10 131.96 52.22 0.58 18.90 47.29%
EPS 14.98 7.36 8.26 10.64 4.55 -29.89 -27.66 -
DPS 3.54 1.30 3.84 1.17 0.00 0.00 0.00 -
NAPS 1.114 0.6962 0.4731 0.3941 0.173 0.00 -0.9532 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 30/03/01 -
Price 0.85 0.79 0.92 1.04 0.84 0.18 0.16 -
P/RPS 0.28 0.39 0.41 0.51 0.86 8.81 0.24 2.49%
P/EPS 3.97 7.48 7.08 6.29 9.91 -0.17 -0.16 -
EY 25.16 13.37 14.13 15.91 10.10 -584.81 -608.57 -
DY 5.88 2.36 6.52 1.75 0.00 0.00 0.00 -
P/NAPS 0.53 0.79 1.24 1.70 2.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 27/08/07 21/08/06 24/08/05 11/08/04 15/08/03 29/08/02 28/05/01 -
Price 0.83 0.75 0.85 0.90 0.85 0.18 0.19 -
P/RPS 0.27 0.37 0.38 0.44 0.87 8.81 0.29 -1.13%
P/EPS 3.88 7.10 6.54 5.44 10.02 -0.17 -0.20 -
EY 25.77 14.09 15.30 18.38 9.98 -584.81 -512.48 -
DY 6.02 2.49 7.06 2.02 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 1.14 1.47 2.64 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