[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 76.39%
YoY- -981.0%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 256,721 275,502 345,760 331,288 289,956 260,104 236,158 5.70%
PBT -48,338 -38,361 -16,442 -18,260 -86,121 -14,573 -24,368 57.67%
Tax 5,306 7,192 3,582 2,928 11,295 -3,286 -3,054 -
NP -43,032 -31,169 -12,860 -15,332 -74,826 -17,860 -27,422 34.92%
-
NP to SH -44,465 -34,444 -16,614 -18,204 -77,111 -20,405 -30,024 29.83%
-
Tax Rate - - - - - - - -
Total Cost 299,753 306,671 358,620 346,620 364,782 277,964 263,580 8.92%
-
Net Worth 361,498 381,808 397,162 403,646 408,509 476,594 476,594 -16.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 361,498 381,808 397,162 403,646 408,509 476,594 476,594 -16.78%
NOSH 176,921 162,471 162,107 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -16.76% -11.31% -3.72% -4.63% -25.81% -6.87% -11.61% -
ROE -12.30% -9.02% -4.18% -4.51% -18.88% -4.28% -6.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.37 169.57 213.29 204.36 178.87 160.45 145.68 5.70%
EPS -27.40 -21.20 -10.20 -11.20 -47.50 -12.53 -18.40 30.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.35 2.45 2.49 2.52 2.94 2.94 -16.78%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 145.10 155.72 195.43 187.25 163.89 147.02 133.48 5.70%
EPS -25.13 -19.47 -9.39 -10.29 -43.58 -11.53 -16.97 29.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0433 2.1581 2.2448 2.2815 2.309 2.6938 2.6938 -16.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.535 0.61 0.59 0.66 0.75 0.745 0.75 -
P/RPS 0.34 0.36 0.28 0.32 0.42 0.46 0.51 -23.62%
P/EPS -1.95 -2.88 -5.76 -5.88 -1.58 -5.92 -4.05 -38.48%
EY -51.27 -34.75 -17.37 -17.01 -63.42 -16.90 -24.69 62.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.24 0.27 0.30 0.25 0.26 -5.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 22/09/21 25/05/21 26/02/21 25/11/20 26/08/20 -
Price 0.57 0.55 0.565 0.625 0.66 0.71 0.735 -
P/RPS 0.36 0.32 0.26 0.31 0.37 0.44 0.50 -19.61%
P/EPS -2.08 -2.59 -5.51 -5.57 -1.39 -5.64 -3.97 -34.93%
EY -48.12 -38.55 -18.14 -17.97 -72.07 -17.73 -25.20 53.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.23 0.25 0.26 0.24 0.25 2.64%

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