[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 58.01%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 190,694 184,770 130,892 0 35 0 0 -
PBT 25,058 24,532 21,976 -22,888 -49,742 -29,686 -28,854 -
Tax -11,276 -12,552 -14,348 2,000 0 29,686 28,854 -
NP 13,782 11,980 7,628 -20,888 -49,742 0 0 -
-
NP to SH 16,466 16,108 15,880 -20,888 -49,742 -29,686 -28,854 -
-
Tax Rate 45.00% 51.17% 65.29% - - - - -
Total Cost 176,912 172,790 123,264 20,888 49,777 0 0 -
-
Net Worth 32,173 28,833 21,491 -255,960 -273,960 -246,477 -238,656 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,421 - - - - - - -
Div Payout % 14.71% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 32,173 28,833 21,491 -255,960 -273,960 -246,477 -238,656 -
NOSH 90,808 89,488 76,346 45,847 50,249 50,248 50,250 48.30%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.23% 6.48% 5.83% 0.00% -142,120.00% 0.00% 0.00% -
ROE 51.18% 55.87% 73.89% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 210.00 206.47 171.45 0.00 0.07 0.00 0.00 -
EPS 18.13 18.00 20.80 -45.56 -98.99 -59.08 -57.42 -
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3543 0.3222 0.2815 -5.5829 -5.452 -4.9052 -4.7493 -
Adjusted Per Share Value based on latest NOSH - 50,237
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 107.78 104.44 73.98 0.00 0.02 0.00 0.00 -
EPS 9.31 9.10 8.98 -11.81 -28.12 -16.78 -16.31 -
DPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1819 0.163 0.1215 -1.4467 -1.5485 -1.3931 -1.3489 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 -
Price 0.98 0.84 0.18 0.18 0.18 0.18 0.18 -
P/RPS 0.47 0.41 0.10 0.00 258.43 0.00 0.00 -
P/EPS 5.40 4.67 0.87 -0.40 -0.18 -0.30 -0.31 -
EY 18.50 21.43 115.56 -253.11 -549.94 -328.22 -319.00 -
DY 2.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.61 0.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 15/08/03 09/06/03 28/02/03 29/11/02 29/08/02 28/05/02 -
Price 1.08 0.85 0.18 0.18 0.18 0.18 0.18 -
P/RPS 0.51 0.41 0.10 0.00 258.43 0.00 0.00 -
P/EPS 5.96 4.72 0.87 -0.40 -0.18 -0.30 -0.31 -
EY 16.79 21.18 115.56 -253.11 -549.94 -328.22 -319.00 -
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.64 0.64 0.00 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