[CRESBLD] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	270,066	329,806	376,534	249,130	251,414	233,459	92,385	19.55%
YoY %	-18.11%	-12.41%	51.14%	-0.91%	7.69%	152.70%	-	-
Horiz. %	292.33%	356.99%	407.57%	269.66%	272.14%	252.70%	100.00%	-
PBT	18,260	40,374	39,487	22,598	23,720	28,371	12,266	6.84%
YoY %	-54.77%	2.25%	74.74%	-4.73%	-16.39%	131.30%	-	-
Horiz. %	148.87%	329.15%	321.92%	184.23%	193.38%	231.30%	100.00%	-
Tax	-5,904	-8,455	-12,978	-9,584	-9,089	-9,483	-6,275	-1.00%
YoY %	30.17%	34.85%	-35.41%	-5.45%	4.15%	-51.12%	-	-
Horiz. %	94.09%	134.74%	206.82%	152.73%	144.84%	151.12%	100.00%	-
NP	12,356	31,919	26,509	13,014	14,631	18,888	5,991	12.81%
YoY %	-61.29%	20.41%	103.70%	-11.05%	-22.54%	215.27%	-	-
Horiz. %	206.24%	532.78%	442.48%	217.23%	244.22%	315.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,356	31,919	26,509	13,014	14,617	18,825	8,054	7.38%
YoY %	-61.29%	20.41%	103.70%	-10.97%	-22.35%	133.73%	-	-
Horiz. %	153.41%	396.31%	329.14%	161.58%	181.49%	233.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.33%	20.94%	32.87%	42.41%	38.32%	33.42%	51.16%	-
YoY %	54.39%	-36.29%	-22.49%	10.67%	14.66%	-34.68%	-	-
Horiz. %	63.19%	40.93%	64.25%	82.90%	74.90%	65.32%	100.00%	-
Total Cost	257,710	297,887	350,025	236,116	236,783	214,571	86,394	19.95%
YoY %	-13.49%	-14.90%	48.24%	-0.28%	10.35%	148.36%	-	-
Horiz. %	298.30%	344.80%	405.15%	273.30%	274.07%	248.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	230,597	221,918	197,086	123,166	83,710	69,728	30,601	39.97%
YoY %	3.91%	12.60%	60.02%	47.13%	20.05%	127.86%	-	-
Horiz. %	753.56%	725.20%	644.05%	402.49%	273.55%	227.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	3,811	8,671	6,260	2,300	6,794	2,068	-	-
YoY %	-56.05%	38.51%	172.17%	-66.15%	228.53%	0.00%	-	-
Horiz. %	184.28%	419.29%	302.71%	111.22%	328.53%	100.00%	-	-
Div Payout %	30.85%	27.17%	23.62%	17.68%	46.48%	10.99%	-	-
YoY %	13.54%	15.03%	33.60%	-61.96%	322.93%	0.00%	-	-
Horiz. %	280.71%	247.22%	214.92%	160.87%	422.93%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	230,597	221,918	197,086	123,166	83,710	69,728	30,601	39.97%
YoY %	3.91%	12.60%	60.02%	47.13%	20.05%	127.86%	-	-
Horiz. %	753.56%	725.20%	644.05%	402.49%	273.55%	227.86%	100.00%	-
NOSH	124,647	122,607	123,953	123,166	112,423	113,787	94,976	4.63%
YoY %	1.66%	-1.09%	0.64%	9.56%	-1.20%	19.81%	-	-
Horiz. %	131.24%	129.09%	130.51%	129.68%	118.37%	119.81%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	4.58%	9.68%	7.04%	5.22%	5.82%	8.09%	6.48%	-
YoY %	-52.69%	37.50%	34.87%	-10.31%	-28.06%	24.85%	-	-
Horiz. %	70.68%	149.38%	108.64%	80.56%	89.81%	124.85%	100.00%	-
ROE	5.36%	14.38%	13.45%	10.57%	17.46%	27.00%	26.32%	-
YoY %	-62.73%	6.91%	27.25%	-39.46%	-35.33%	2.58%	-	-
Horiz. %	20.36%	54.64%	51.10%	40.16%	66.34%	102.58%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	216.66	268.99	303.77	202.27	223.63	205.17	97.27	14.26%
YoY %	-19.45%	-11.45%	50.18%	-9.55%	9.00%	110.93%	-	-
Horiz. %	222.74%	276.54%	312.30%	207.95%	229.91%	210.93%	100.00%	-
EPS	9.91	26.03	21.39	10.57	13.00	16.54	8.48	2.62%
YoY %	-61.93%	21.69%	102.37%	-18.69%	-21.40%	95.05%	-	-
Horiz. %	116.86%	306.96%	252.24%	124.65%	153.30%	195.05%	100.00%	-
DPS	3.06	7.00	5.00	1.87	6.00	1.82	0.00	-
YoY %	-56.29%	40.00%	167.38%	-68.83%	229.67%	0.00%	-	-
Horiz. %	168.13%	384.62%	274.73%	102.75%	329.67%	100.00%	-	-
NAPS	1.85	1.81	1.59	1.00	0.7446	0.6128	0.3222	33.78%
YoY %	2.21%	13.84%	59.00%	34.30%	21.51%	90.19%	-	-
Horiz. %	574.18%	561.76%	493.48%	310.37%	231.10%	190.19%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 123,166
RPS	152.65	186.41	212.83	140.81	142.10	131.96	52.22	19.55%
YoY %	-18.11%	-12.41%	51.15%	-0.91%	7.68%	152.70%	-	-
Horiz. %	292.32%	356.97%	407.56%	269.65%	272.12%	252.70%	100.00%	-
EPS	6.98	18.04	14.98	7.36	8.26	10.64	4.55	7.38%
YoY %	-61.31%	20.43%	103.53%	-10.90%	-22.37%	133.85%	-	-
Horiz. %	153.41%	396.48%	329.23%	161.76%	181.54%	233.85%	100.00%	-
DPS	2.15	4.90	3.54	1.30	3.84	1.17	0.00	-
YoY %	-56.12%	38.42%	172.31%	-66.15%	228.21%	0.00%	-	-
Horiz. %	183.76%	418.80%	302.56%	111.11%	328.21%	100.00%	-	-
NAPS	1.3034	1.2543	1.114	0.6962	0.4731	0.3941	0.173	39.97%
YoY %	3.91%	12.59%	60.01%	47.16%	20.05%	127.80%	-	-
Horiz. %	753.41%	725.03%	643.93%	402.43%	273.47%	227.80%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.56	0.74	0.85	0.79	0.92	1.04	0.84	-
P/RPS	0.26	0.28	0.28	0.39	0.41	0.51	0.86	-18.06%
YoY %	-7.14%	0.00%	-28.21%	-4.88%	-19.61%	-40.70%	-	-
Horiz. %	30.23%	32.56%	32.56%	45.35%	47.67%	59.30%	100.00%	-
P/EPS	5.65	2.84	3.97	7.48	7.08	6.29	9.91	-8.93%
YoY %	98.94%	-28.46%	-46.93%	5.65%	12.56%	-36.53%	-	-
Horiz. %	57.01%	28.66%	40.06%	75.48%	71.44%	63.47%	100.00%	-
EY	17.70	35.18	25.16	13.37	14.13	15.91	10.10	9.79%
YoY %	-49.69%	39.83%	88.18%	-5.38%	-11.19%	57.52%	-	-
Horiz. %	175.25%	348.32%	249.11%	132.38%	139.90%	157.52%	100.00%	-
DY	5.46	9.46	5.88	2.36	6.52	1.75	0.00	-
YoY %	-42.28%	60.88%	149.15%	-63.80%	272.57%	0.00%	-	-
Horiz. %	312.00%	540.57%	336.00%	134.86%	372.57%	100.00%	-	-
P/NAPS	0.30	0.41	0.53	0.79	1.24	1.70	2.61	-30.24%
YoY %	-26.83%	-22.64%	-32.91%	-36.29%	-27.06%	-34.87%	-	-
Horiz. %	11.49%	15.71%	20.31%	30.27%	47.51%	65.13%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	25/08/08	27/08/07	21/08/06	24/08/05	11/08/04	15/08/03	-
Price	0.57	0.62	0.83	0.75	0.85	0.90	0.85	-
P/RPS	0.26	0.23	0.27	0.37	0.38	0.44	0.87	-18.21%
YoY %	13.04%	-14.81%	-27.03%	-2.63%	-13.64%	-49.43%	-	-
Horiz. %	29.89%	26.44%	31.03%	42.53%	43.68%	50.57%	100.00%	-
P/EPS	5.75	2.38	3.88	7.10	6.54	5.44	10.02	-8.83%
YoY %	141.60%	-38.66%	-45.35%	8.56%	20.22%	-45.71%	-	-
Horiz. %	57.39%	23.75%	38.72%	70.86%	65.27%	54.29%	100.00%	-
EY	17.39	41.99	25.77	14.09	15.30	18.38	9.98	9.68%
YoY %	-58.59%	62.94%	82.90%	-7.91%	-16.76%	84.17%	-	-
Horiz. %	174.25%	420.74%	258.22%	141.18%	153.31%	184.17%	100.00%	-
DY	5.36	11.29	6.02	2.49	7.06	2.02	0.00	-
YoY %	-52.52%	87.54%	141.77%	-64.73%	249.50%	0.00%	-	-
Horiz. %	265.35%	558.91%	298.02%	123.27%	349.50%	100.00%	-	-
P/NAPS	0.31	0.34	0.52	0.75	1.14	1.47	2.64	-29.99%
YoY %	-8.82%	-34.62%	-30.67%	-34.21%	-22.45%	-44.32%	-	-
Horiz. %	11.74%	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