[CRESBLD] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -34.33%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 81,044 94,044 111,205 54,119 58,898 74,224 61,889 19.71%
PBT 11,758 4,896 11,316 6,590 8,658 4,412 2,938 152.28%
Tax -4,018 -1,409 -4,091 -2,895 -3,031 -2,339 -1,319 110.28%
NP 7,740 3,487 7,225 3,695 5,627 2,073 1,619 184.06%
-
NP to SH 7,740 3,487 7,225 3,695 5,627 2,073 1,619 184.06%
-
Tax Rate 34.17% 28.78% 36.15% 43.93% 35.01% 53.01% 44.89% -
Total Cost 73,304 90,557 103,980 50,424 53,271 72,151 60,270 13.95%
-
Net Worth 186,742 125,212 178,133 169,969 159,431 115,045 84,005 70.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,260 - - - 2,300 2,280 -
Div Payout % - 179.54% - - - 110.99% 140.85% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 186,742 125,212 178,133 169,969 159,431 115,045 84,005 70.41%
NOSH 122,857 125,212 124,568 123,166 117,229 115,045 114,014 5.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.55% 3.71% 6.50% 6.83% 9.55% 2.79% 2.62% -
ROE 4.14% 2.78% 4.06% 2.17% 3.53% 1.80% 1.93% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 65.97 75.11 89.27 43.94 50.24 64.52 54.28 13.89%
EPS 6.30 2.80 5.80 3.00 4.80 1.80 1.42 170.24%
DPS 0.00 5.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.52 1.00 1.43 1.38 1.36 1.00 0.7368 62.12%
Adjusted Per Share Value based on latest NOSH - 123,166
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.81 53.16 62.86 30.59 33.29 41.95 34.98 19.71%
EPS 4.37 1.97 4.08 2.09 3.18 1.17 0.92 182.84%
DPS 0.00 3.54 0.00 0.00 0.00 1.30 1.29 -
NAPS 1.0555 0.7077 1.0069 0.9607 0.9011 0.6503 0.4748 70.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.78 0.78 0.73 0.79 0.75 0.62 0.73 -
P/RPS 1.18 1.04 0.82 1.80 1.49 0.96 1.34 -8.13%
P/EPS 12.38 28.01 12.59 26.33 15.62 34.41 51.41 -61.32%
EY 8.08 3.57 7.95 3.80 6.40 2.91 1.95 158.20%
DY 0.00 6.41 0.00 0.00 0.00 3.23 2.74 -
P/NAPS 0.51 0.78 0.51 0.57 0.55 0.62 0.99 -35.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 -
Price 0.82 0.88 0.79 0.75 0.81 0.70 0.61 -
P/RPS 1.24 1.17 0.88 1.71 1.61 1.08 1.12 7.02%
P/EPS 13.02 31.60 13.62 25.00 16.87 38.85 42.96 -54.91%
EY 7.68 3.16 7.34 4.00 5.93 2.57 2.33 121.64%
DY 0.00 5.68 0.00 0.00 0.00 2.86 3.28 -
P/NAPS 0.54 0.88 0.55 0.54 0.60 0.70 0.83 -24.93%

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