[CRESBLD] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	329,806	376,534	249,130	251,414	233,459	92,385	1,027	161.45%
YoY %	-12.41%	51.14%	-0.91%	7.69%	152.70%	8,895.62%	-	-
Horiz. %	32,113.53%	36,663.49%	24,258.03%	24,480.43%	22,732.13%	8,995.62%	100.00%	-
PBT	40,374	39,487	22,598	23,720	28,371	12,266	-52,889	-
YoY %	2.25%	74.74%	-4.73%	-16.39%	131.30%	123.19%	-	-
Horiz. %	-76.34%	-74.66%	-42.73%	-44.85%	-53.64%	-23.19%	100.00%	-
Tax	-8,455	-12,978	-9,584	-9,089	-9,483	-6,275	0	-
YoY %	34.85%	-35.41%	-5.45%	4.15%	-51.12%	0.00%	-	-
Horiz. %	134.74%	206.82%	152.73%	144.84%	151.12%	100.00%	-	-
NP	31,919	26,509	13,014	14,631	18,888	5,991	-52,889	-
YoY %	20.41%	103.70%	-11.05%	-22.54%	215.27%	111.33%	-	-
Horiz. %	-60.35%	-50.12%	-24.61%	-27.66%	-35.71%	-11.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,919	26,509	13,014	14,617	18,825	8,054	-52,889	-
YoY %	20.41%	103.70%	-10.97%	-22.35%	133.73%	115.23%	-	-
Horiz. %	-60.35%	-50.12%	-24.61%	-27.64%	-35.59%	-15.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.94%	32.87%	42.41%	38.32%	33.42%	51.16%	-	-
YoY %	-36.29%	-22.49%	10.67%	14.66%	-34.68%	0.00%	-	-
Horiz. %	40.93%	64.25%	82.90%	74.90%	65.32%	100.00%	-	-
Total Cost	297,887	350,025	236,116	236,783	214,571	86,394	53,916	32.92%
YoY %	-14.90%	48.24%	-0.28%	10.35%	148.36%	60.24%	-	-
Horiz. %	552.50%	649.20%	437.93%	439.17%	397.97%	160.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,918	197,086	123,166	83,710	69,728	30,601	0	-
YoY %	12.60%	60.02%	47.13%	20.05%	127.86%	0.00%	-	-
Horiz. %	725.20%	644.05%	402.49%	273.55%	227.86%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	8,671	6,260	2,300	6,794	2,068	-	-	-
YoY %	38.51%	172.17%	-66.15%	228.53%	0.00%	-	-	-
Horiz. %	419.29%	302.71%	111.22%	328.53%	100.00%	-	-	-
Div Payout %	27.17%	23.62%	17.68%	46.48%	10.99%	-	-	-
YoY %	15.03%	33.60%	-61.96%	322.93%	0.00%	-	-	-
Horiz. %	247.22%	214.92%	160.87%	422.93%	100.00%	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	221,918	197,086	123,166	83,710	69,728	30,601	0	-
YoY %	12.60%	60.02%	47.13%	20.05%	127.86%	0.00%	-	-
Horiz. %	725.20%	644.05%	402.49%	273.55%	227.86%	100.00%	-	-
NOSH	122,607	123,953	123,166	112,423	113,787	94,976	50,243	16.01%
YoY %	-1.09%	0.64%	9.56%	-1.20%	19.81%	89.03%	-	-
Horiz. %	244.03%	246.71%	245.14%	223.76%	226.47%	189.03%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.68%	7.04%	5.22%	5.82%	8.09%	6.48%	-5,149.85%	-
YoY %	37.50%	34.87%	-10.31%	-28.06%	24.85%	100.13%	-	-
Horiz. %	-0.19%	-0.14%	-0.10%	-0.11%	-0.16%	-0.13%	100.00%	-
ROE	14.38%	13.45%	10.57%	17.46%	27.00%	26.32%	0.00%	-
YoY %	6.91%	27.25%	-39.46%	-35.33%	2.58%	0.00%	-	-
Horiz. %	54.64%	51.10%	40.16%	66.34%	102.58%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	268.99	303.77	202.27	223.63	205.17	97.27	2.04	125.43%
YoY %	-11.45%	50.18%	-9.55%	9.00%	110.93%	4,668.14%	-	-
Horiz. %	13,185.78%	14,890.69%	9,915.20%	10,962.25%	10,057.35%	4,768.14%	100.00%	-
EPS	26.03	21.39	10.57	13.00	16.54	8.48	-105.27	-
YoY %	21.69%	102.37%	-18.69%	-21.40%	95.05%	108.06%	-	-
Horiz. %	-24.73%	-20.32%	-10.04%	-12.35%	-15.71%	-8.06%	100.00%	-
DPS	7.00	5.00	1.87	6.00	1.82	0.00	0.00	-
YoY %	40.00%	167.38%	-68.83%	229.67%	0.00%	0.00%	-	-
Horiz. %	384.62%	274.73%	102.75%	329.67%	100.00%	-	-	-
NAPS	1.81	1.59	1.00	0.7446	0.6128	0.3222	0.00	-
YoY %	13.84%	59.00%	34.30%	21.51%	90.19%	0.00%	-	-
Horiz. %	561.76%	493.48%	310.37%	231.10%	190.19%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 112,423
RPS	186.41	212.83	140.81	142.10	131.96	52.22	0.58	161.49%
YoY %	-12.41%	51.15%	-0.91%	7.68%	152.70%	8,903.45%	-	-
Horiz. %	32,139.66%	36,694.83%	24,277.59%	24,500.00%	22,751.72%	9,003.45%	100.00%	-
EPS	18.04	14.98	7.36	8.26	10.64	4.55	-29.89	-
YoY %	20.43%	103.53%	-10.90%	-22.37%	133.85%	115.22%	-	-
Horiz. %	-60.35%	-50.12%	-24.62%	-27.63%	-35.60%	-15.22%	100.00%	-
DPS	4.90	3.54	1.30	3.84	1.17	0.00	0.00	-
YoY %	38.42%	172.31%	-66.15%	228.21%	0.00%	0.00%	-	-
Horiz. %	418.80%	302.56%	111.11%	328.21%	100.00%	-	-	-
NAPS	1.2543	1.114	0.6962	0.4731	0.3941	0.173	0.00	-
YoY %	12.59%	60.01%	47.16%	20.05%	127.80%	0.00%	-	-
Horiz. %	725.03%	643.93%	402.43%	273.47%	227.80%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	31/05/02	-
Price	0.74	0.85	0.79	0.92	1.04	0.84	0.18	-
P/RPS	0.28	0.28	0.39	0.41	0.51	0.86	8.81	-43.68%
YoY %	0.00%	-28.21%	-4.88%	-19.61%	-40.70%	-90.24%	-	-
Horiz. %	3.18%	3.18%	4.43%	4.65%	5.79%	9.76%	100.00%	-
P/EPS	2.84	3.97	7.48	7.08	6.29	9.91	-0.17	-
YoY %	-28.46%	-46.93%	5.65%	12.56%	-36.53%	5,929.41%	-	-
Horiz. %	-1,670.59%	-2,335.29%	-4,400.00%	-4,164.71%	-3,700.00%	-5,829.41%	100.00%	-
EY	35.18	25.16	13.37	14.13	15.91	10.10	-584.81	-
YoY %	39.83%	88.18%	-5.38%	-11.19%	57.52%	101.73%	-	-
Horiz. %	-6.02%	-4.30%	-2.29%	-2.42%	-2.72%	-1.73%	100.00%	-
DY	9.46	5.88	2.36	6.52	1.75	0.00	0.00	-
YoY %	60.88%	149.15%	-63.80%	272.57%	0.00%	0.00%	-	-
Horiz. %	540.57%	336.00%	134.86%	372.57%	100.00%	-	-	-
P/NAPS	0.41	0.53	0.79	1.24	1.70	2.61	0.00	-
YoY %	-22.64%	-32.91%	-36.29%	-27.06%	-34.87%	0.00%	-	-
Horiz. %	15.71%	20.31%	30.27%	47.51%	65.13%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	27/08/07	21/08/06	24/08/05	11/08/04	15/08/03	29/08/02	-
Price	0.62	0.83	0.75	0.85	0.90	0.85	0.18	-
P/RPS	0.23	0.27	0.37	0.38	0.44	0.87	8.81	-45.50%
YoY %	-14.81%	-27.03%	-2.63%	-13.64%	-49.43%	-90.12%	-	-
Horiz. %	2.61%	3.06%	4.20%	4.31%	4.99%	9.88%	100.00%	-
P/EPS	2.38	3.88	7.10	6.54	5.44	10.02	-0.17	-
YoY %	-38.66%	-45.35%	8.56%	20.22%	-45.71%	5,994.12%	-	-
Horiz. %	-1,400.00%	-2,282.35%	-4,176.47%	-3,847.06%	-3,200.00%	-5,894.12%	100.00%	-
EY	41.99	25.77	14.09	15.30	18.38	9.98	-584.81	-
YoY %	62.94%	82.90%	-7.91%	-16.76%	84.17%	101.71%	-	-
Horiz. %	-7.18%	-4.41%	-2.41%	-2.62%	-3.14%	-1.71%	100.00%	-
DY	11.29	6.02	2.49	7.06	2.02	0.00	0.00	-
YoY %	87.54%	141.77%	-64.73%	249.50%	0.00%	0.00%	-	-
Horiz. %	558.91%	298.02%	123.27%	349.50%	100.00%	-	-	-
P/NAPS	0.34	0.52	0.75	1.14	1.47	2.64	0.00	-
YoY %	-34.62%	-30.67%	-34.21%	-22.45%	-44.32%	0.00%	-	-
Horiz. %	12.88%	19.70%	28.41%	43.18%	55.68%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos