[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -108.74%
YoY- -104.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 289,956 260,104 236,158 247,444 465,750 496,561 573,850 -36.42%
PBT -86,121 -14,573 -24,368 6,680 22,242 33,726 50,000 -
Tax 11,295 -3,286 -3,054 -5,660 -5,308 -8,961 -19,596 -
NP -74,826 -17,860 -27,422 1,020 16,934 24,765 30,404 -
-
NP to SH -77,111 -20,405 -30,024 -1,684 19,266 23,205 28,346 -
-
Tax Rate - - - 84.73% 23.86% 26.57% 39.19% -
Total Cost 364,782 277,964 263,580 246,424 448,816 471,796 543,446 -23.24%
-
Net Worth 408,509 476,594 476,594 492,762 498,399 493,045 499,054 -12.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 5,776 - - -
Div Payout % - - - - 29.98% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 408,509 476,594 476,594 492,762 498,399 493,045 499,054 -12.44%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -25.81% -6.87% -11.61% 0.41% 3.64% 4.99% 5.30% -
ROE -18.88% -4.28% -6.30% -0.34% 3.87% 4.71% 5.68% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 178.87 160.45 145.68 152.15 282.22 297.10 343.81 -35.18%
EPS -47.50 -12.53 -18.40 -1.20 11.60 13.87 17.00 -
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.52 2.94 2.94 3.03 3.02 2.95 2.99 -10.72%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 163.89 147.02 133.48 139.86 263.25 280.67 324.35 -36.42%
EPS -43.58 -11.53 -16.97 -0.95 10.89 13.12 16.02 -
DPS 0.00 0.00 0.00 0.00 3.26 0.00 0.00 -
NAPS 2.309 2.6938 2.6938 2.7852 2.8171 2.7868 2.8208 -12.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.75 0.745 0.75 0.64 0.915 0.965 1.09 -
P/RPS 0.42 0.46 0.51 0.42 0.32 0.32 0.32 19.77%
P/EPS -1.58 -5.92 -4.05 -61.81 7.84 6.95 6.42 -
EY -63.42 -16.90 -24.69 -1.62 12.76 14.39 15.58 -
DY 0.00 0.00 0.00 0.00 3.83 0.00 0.00 -
P/NAPS 0.30 0.25 0.26 0.21 0.30 0.33 0.36 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 26/08/20 24/06/20 27/02/20 20/11/19 21/08/19 -
Price 0.66 0.71 0.735 0.74 0.87 0.945 1.02 -
P/RPS 0.37 0.44 0.50 0.49 0.31 0.32 0.30 14.93%
P/EPS -1.39 -5.64 -3.97 -71.46 7.45 6.81 6.01 -
EY -72.07 -17.73 -25.20 -1.40 13.42 14.69 16.65 -
DY 0.00 0.00 0.00 0.00 4.02 0.00 0.00 -
P/NAPS 0.26 0.24 0.25 0.24 0.29 0.32 0.34 -16.30%

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