[CRESBLD] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -67.74%
YoY- -59.85%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 63,443 53,450 70,395 64,126 75,473 56,297 51,053 15.60%
PBT 5,464 7,380 8,050 2,826 8,049 6,368 7,426 -18.51%
Tax -2,541 -2,255 -3,206 -1,087 -2,701 -2,035 -2,566 -0.65%
NP 2,923 5,125 4,844 1,739 5,348 4,333 4,860 -28.77%
-
NP to SH 2,923 5,125 4,844 1,725 5,348 4,321 4,860 -28.77%
-
Tax Rate 46.50% 30.56% 39.83% 38.46% 33.56% 31.96% 34.55% -
Total Cost 60,520 48,325 65,551 62,387 70,125 51,964 46,193 19.75%
-
Net Worth 83,710 81,123 75,379 69,304 69,728 63,575 52,560 36.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,248 - 4,545 - - - 2,068 5.72%
Div Payout % 76.92% - 93.84% - - - 42.55% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 83,710 81,123 75,379 69,304 69,728 63,575 52,560 36.41%
NOSH 112,423 113,888 113,642 112,745 113,787 113,710 103,404 5.73%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.61% 9.59% 6.88% 2.71% 7.09% 7.70% 9.52% -
ROE 3.49% 6.32% 6.43% 2.49% 7.67% 6.80% 9.25% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 56.43 46.93 61.94 56.88 66.33 49.51 49.37 9.32%
EPS 2.60 4.50 4.20 1.53 4.70 3.80 4.70 -32.63%
DPS 2.00 0.00 4.00 0.00 0.00 0.00 2.00 0.00%
NAPS 0.7446 0.7123 0.6633 0.6147 0.6128 0.5591 0.5083 29.01%
Adjusted Per Share Value based on latest NOSH - 112,745
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.86 30.21 39.79 36.25 42.66 31.82 28.86 15.59%
EPS 1.65 2.90 2.74 0.98 3.02 2.44 2.75 -28.88%
DPS 1.27 0.00 2.57 0.00 0.00 0.00 1.17 5.62%
NAPS 0.4731 0.4585 0.4261 0.3917 0.3941 0.3593 0.2971 36.40%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.92 1.15 0.66 0.80 1.04 1.19 1.07 -
P/RPS 1.63 2.45 1.07 1.41 1.57 2.40 2.17 -17.38%
P/EPS 35.38 25.56 15.48 52.29 22.13 31.32 22.77 34.18%
EY 2.83 3.91 6.46 1.91 4.52 3.19 4.39 -25.39%
DY 2.17 0.00 6.06 0.00 0.00 0.00 1.87 10.43%
P/NAPS 1.24 1.61 1.00 1.30 1.70 2.13 2.11 -29.86%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 17/05/05 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 -
Price 0.85 0.96 1.11 0.78 0.90 0.96 1.15 -
P/RPS 1.51 2.05 1.79 1.37 1.36 1.94 2.33 -25.13%
P/EPS 32.69 21.33 26.04 50.98 19.15 25.26 24.47 21.31%
EY 3.06 4.69 3.84 1.96 5.22 3.96 4.09 -17.60%
DY 2.35 0.00 3.60 0.00 0.00 0.00 1.74 22.20%
P/NAPS 1.14 1.35 1.67 1.27 1.47 1.72 2.26 -36.65%

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