[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.58%
YoY- -65.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 135,116 61,379 270,275 211,848 135,325 69,209 365,766 -48.54%
PBT 10,492 4,253 18,607 14,187 10,839 5,898 52,810 -65.98%
Tax -2,956 -955 -6,264 -4,514 -3,316 -1,808 -12,617 -62.02%
NP 7,536 3,298 12,343 9,673 7,523 4,090 40,193 -67.27%
-
NP to SH 7,536 3,298 12,343 9,673 7,523 4,090 40,193 -67.27%
-
Tax Rate 28.17% 22.45% 33.66% 31.82% 30.59% 30.65% 23.89% -
Total Cost 127,580 58,081 257,932 202,175 127,802 65,119 325,573 -46.48%
-
Net Worth 228,550 222,309 220,903 219,502 223,223 220,612 216,561 3.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,702 - - - 8,662 -
Div Payout % - - 30.00% - - - 21.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 228,550 222,309 220,903 219,502 223,223 220,612 216,561 3.66%
NOSH 123,540 122,148 123,410 124,012 123,327 123,939 123,749 -0.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.58% 5.37% 4.57% 4.57% 5.56% 5.91% 10.99% -
ROE 3.30% 1.48% 5.59% 4.41% 3.37% 1.85% 18.56% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 109.37 50.25 219.01 170.83 109.73 55.84 295.57 -48.48%
EPS 6.10 2.70 10.00 7.80 6.10 3.30 32.50 -67.25%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 1.85 1.82 1.79 1.77 1.81 1.78 1.75 3.77%
Adjusted Per Share Value based on latest NOSH - 126,470
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.37 34.69 152.77 119.74 76.49 39.12 206.74 -48.54%
EPS 4.26 1.86 6.98 5.47 4.25 2.31 22.72 -67.27%
DPS 0.00 0.00 2.09 0.00 0.00 0.00 4.90 -
NAPS 1.2918 1.2565 1.2486 1.2407 1.2617 1.2469 1.2241 3.65%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.56 0.38 0.33 0.45 0.74 0.79 0.98 -
P/RPS 0.51 0.76 0.15 0.26 0.67 1.41 0.33 33.70%
P/EPS 9.18 14.07 3.30 5.77 12.13 23.94 3.02 109.98%
EY 10.89 7.11 30.31 17.33 8.24 4.18 33.14 -52.41%
DY 0.00 0.00 9.09 0.00 0.00 0.00 7.14 -
P/NAPS 0.30 0.21 0.18 0.25 0.41 0.44 0.56 -34.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.57 0.45 0.42 0.40 0.62 0.80 0.88 -
P/RPS 0.52 0.90 0.19 0.23 0.57 1.43 0.30 44.34%
P/EPS 9.34 16.67 4.20 5.13 10.16 24.24 2.71 128.33%
EY 10.70 6.00 23.81 19.50 9.84 4.13 36.91 -56.23%
DY 0.00 0.00 7.14 0.00 0.00 0.00 7.95 -
P/NAPS 0.31 0.25 0.23 0.23 0.34 0.45 0.50 -27.31%

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