[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 75.96%
YoY- 67.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 135,325 69,209 365,766 273,305 171,285 81,044 318,266 -43.48%
PBT 10,839 5,898 52,810 38,421 23,275 11,758 31,460 -50.88%
Tax -3,316 -1,808 -12,617 -10,624 -7,478 -4,018 -11,426 -56.19%
NP 7,523 4,090 40,193 27,797 15,797 7,740 20,034 -47.98%
-
NP to SH 7,523 4,090 40,193 27,797 15,797 7,740 20,034 -47.98%
-
Tax Rate 30.59% 30.65% 23.89% 27.65% 32.13% 34.17% 36.32% -
Total Cost 127,802 65,119 325,573 245,508 155,488 73,304 298,232 -43.18%
-
Net Worth 223,223 220,612 216,561 203,844 196,228 186,742 178,646 16.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 8,662 - - - 6,118 -
Div Payout % - - 21.55% - - - 30.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 223,223 220,612 216,561 203,844 196,228 186,742 178,646 16.02%
NOSH 123,327 123,939 123,749 123,542 123,414 122,857 122,360 0.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.56% 5.91% 10.99% 10.17% 9.22% 9.55% 6.29% -
ROE 3.37% 1.85% 18.56% 13.64% 8.05% 4.14% 11.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 109.73 55.84 295.57 221.22 138.79 65.97 260.10 -43.77%
EPS 6.10 3.30 32.50 22.50 12.80 6.30 16.40 -48.31%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 1.81 1.78 1.75 1.65 1.59 1.52 1.46 15.41%
Adjusted Per Share Value based on latest NOSH - 123,711
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 76.49 39.12 206.74 154.48 96.81 45.81 179.89 -43.48%
EPS 4.25 2.31 22.72 15.71 8.93 4.37 11.32 -47.98%
DPS 0.00 0.00 4.90 0.00 0.00 0.00 3.46 -
NAPS 1.2617 1.2469 1.2241 1.1522 1.1091 1.0555 1.0098 16.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.79 0.98 0.85 0.85 0.78 0.78 -
P/RPS 0.67 1.41 0.33 0.38 0.61 1.18 0.30 70.94%
P/EPS 12.13 23.94 3.02 3.78 6.64 12.38 4.76 86.67%
EY 8.24 4.18 33.14 26.47 15.06 8.08 20.99 -46.41%
DY 0.00 0.00 7.14 0.00 0.00 0.00 6.41 -
P/NAPS 0.41 0.44 0.56 0.52 0.53 0.51 0.53 -15.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 -
Price 0.62 0.80 0.88 0.89 0.83 0.82 0.88 -
P/RPS 0.57 1.43 0.30 0.40 0.60 1.24 0.34 41.16%
P/EPS 10.16 24.24 2.71 3.96 6.48 13.02 5.37 53.03%
EY 9.84 4.13 36.91 25.28 15.42 7.68 18.61 -34.63%
DY 0.00 0.00 7.95 0.00 0.00 0.00 5.68 -
P/NAPS 0.34 0.45 0.50 0.54 0.52 0.54 0.60 -31.54%

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