[CRESBLD] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.1%
YoY- 118.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 69,209 92,461 102,020 90,241 81,044 94,044 111,205 -27.08%
PBT 5,898 14,389 15,146 11,517 11,758 4,896 11,316 -35.20%
Tax -1,808 -1,993 -3,146 -3,460 -4,018 -1,409 -4,091 -41.95%
NP 4,090 12,396 12,000 8,057 7,740 3,487 7,225 -31.54%
-
NP to SH 4,090 12,396 12,000 8,057 7,740 3,487 7,225 -31.54%
-
Tax Rate 30.65% 13.85% 20.77% 30.04% 34.17% 28.78% 36.15% -
Total Cost 65,119 80,065 90,020 82,184 73,304 90,557 103,980 -26.78%
-
Net Worth 220,612 247,756 204,123 197,086 186,742 125,212 178,133 15.30%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 8,671 - - - 6,260 - -
Div Payout % - 69.95% - - - 179.54% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 220,612 247,756 204,123 197,086 186,742 125,212 178,133 15.30%
NOSH 123,939 123,878 123,711 123,953 122,857 125,212 124,568 -0.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.91% 13.41% 11.76% 8.93% 9.55% 3.71% 6.50% -
ROE 1.85% 5.00% 5.88% 4.09% 4.14% 2.78% 4.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.84 74.64 82.47 72.80 65.97 75.11 89.27 -26.83%
EPS 3.30 10.00 9.70 6.50 6.30 2.80 5.80 -31.31%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.78 2.00 1.65 1.59 1.52 1.00 1.43 15.69%
Adjusted Per Share Value based on latest NOSH - 123,953
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 39.12 52.26 57.66 51.01 45.81 53.16 62.86 -27.08%
EPS 2.31 7.01 6.78 4.55 4.37 1.97 4.08 -31.53%
DPS 0.00 4.90 0.00 0.00 0.00 3.54 0.00 -
NAPS 1.2469 1.4004 1.1538 1.114 1.0555 0.7077 1.0069 15.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.98 0.85 0.85 0.78 0.78 0.73 -
P/RPS 1.41 1.31 1.03 1.17 1.18 1.04 0.82 43.48%
P/EPS 23.94 9.79 8.76 13.08 12.38 28.01 12.59 53.42%
EY 4.18 10.21 11.41 7.65 8.08 3.57 7.95 -34.83%
DY 0.00 7.14 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.44 0.49 0.52 0.53 0.51 0.78 0.51 -9.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 -
Price 0.80 0.88 0.89 0.83 0.82 0.88 0.79 -
P/RPS 1.43 1.18 1.08 1.14 1.24 1.17 0.88 38.17%
P/EPS 24.24 8.79 9.18 12.77 13.02 31.60 13.62 46.80%
EY 4.13 11.37 10.90 7.83 7.68 3.16 7.34 -31.82%
DY 0.00 7.95 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.45 0.44 0.54 0.52 0.54 0.88 0.55 -12.51%

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