[CRESBLD] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -44.61%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 54,119 58,898 74,224 61,889 63,443 53,450 70,395 -16.11%
PBT 6,590 8,658 4,412 2,938 5,464 7,380 8,050 -12.52%
Tax -2,895 -3,031 -2,339 -1,319 -2,541 -2,255 -3,206 -6.59%
NP 3,695 5,627 2,073 1,619 2,923 5,125 4,844 -16.55%
-
NP to SH 3,695 5,627 2,073 1,619 2,923 5,125 4,844 -16.55%
-
Tax Rate 43.93% 35.01% 53.01% 44.89% 46.50% 30.56% 39.83% -
Total Cost 50,424 53,271 72,151 60,270 60,520 48,325 65,551 -16.08%
-
Net Worth 169,969 159,431 115,045 84,005 83,710 81,123 75,379 72.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,300 2,280 2,248 - 4,545 -
Div Payout % - - 110.99% 140.85% 76.92% - 93.84% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 169,969 159,431 115,045 84,005 83,710 81,123 75,379 72.21%
NOSH 123,166 117,229 115,045 114,014 112,423 113,888 113,642 5.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.83% 9.55% 2.79% 2.62% 4.61% 9.59% 6.88% -
ROE 2.17% 3.53% 1.80% 1.93% 3.49% 6.32% 6.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 43.94 50.24 64.52 54.28 56.43 46.93 61.94 -20.50%
EPS 3.00 4.80 1.80 1.42 2.60 4.50 4.20 -20.14%
DPS 0.00 0.00 2.00 2.00 2.00 0.00 4.00 -
NAPS 1.38 1.36 1.00 0.7368 0.7446 0.7123 0.6633 63.19%
Adjusted Per Share Value based on latest NOSH - 114,014
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.59 33.29 41.95 34.98 35.86 30.21 39.79 -16.11%
EPS 2.09 3.18 1.17 0.92 1.65 2.90 2.74 -16.55%
DPS 0.00 0.00 1.30 1.29 1.27 0.00 2.57 -
NAPS 0.9607 0.9011 0.6503 0.4748 0.4731 0.4585 0.4261 72.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.79 0.75 0.62 0.73 0.92 1.15 0.66 -
P/RPS 1.80 1.49 0.96 1.34 1.63 2.45 1.07 41.58%
P/EPS 26.33 15.62 34.41 51.41 35.38 25.56 15.48 42.62%
EY 3.80 6.40 2.91 1.95 2.83 3.91 6.46 -29.86%
DY 0.00 0.00 3.23 2.74 2.17 0.00 6.06 -
P/NAPS 0.57 0.55 0.62 0.99 1.24 1.61 1.00 -31.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 -
Price 0.75 0.81 0.70 0.61 0.85 0.96 1.11 -
P/RPS 1.71 1.61 1.08 1.12 1.51 2.05 1.79 -3.01%
P/EPS 25.00 16.87 38.85 42.96 32.69 21.33 26.04 -2.68%
EY 4.00 5.93 2.57 2.33 3.06 4.69 3.84 2.76%
DY 0.00 0.00 2.86 3.28 2.35 0.00 3.60 -
P/NAPS 0.54 0.60 0.70 0.83 1.14 1.35 1.67 -52.98%

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