[CRESBLD] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 95.53%
YoY- 346.26%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 90,241 81,044 94,044 111,205 54,119 58,898 74,224 13.95%
PBT 11,517 11,758 4,896 11,316 6,590 8,658 4,412 89.91%
Tax -3,460 -4,018 -1,409 -4,091 -2,895 -3,031 -2,339 29.91%
NP 8,057 7,740 3,487 7,225 3,695 5,627 2,073 147.81%
-
NP to SH 8,057 7,740 3,487 7,225 3,695 5,627 2,073 147.81%
-
Tax Rate 30.04% 34.17% 28.78% 36.15% 43.93% 35.01% 53.01% -
Total Cost 82,184 73,304 90,557 103,980 50,424 53,271 72,151 9.09%
-
Net Worth 197,086 186,742 125,212 178,133 169,969 159,431 115,045 43.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,260 - - - 2,300 -
Div Payout % - - 179.54% - - - 110.99% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 197,086 186,742 125,212 178,133 169,969 159,431 115,045 43.31%
NOSH 123,953 122,857 125,212 124,568 123,166 117,229 115,045 5.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.93% 9.55% 3.71% 6.50% 6.83% 9.55% 2.79% -
ROE 4.09% 4.14% 2.78% 4.06% 2.17% 3.53% 1.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.80 65.97 75.11 89.27 43.94 50.24 64.52 8.40%
EPS 6.50 6.30 2.80 5.80 3.00 4.80 1.80 135.92%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.00 -
NAPS 1.59 1.52 1.00 1.43 1.38 1.36 1.00 36.34%
Adjusted Per Share Value based on latest NOSH - 124,568
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.01 45.81 53.16 62.86 30.59 33.29 41.95 13.96%
EPS 4.55 4.37 1.97 4.08 2.09 3.18 1.17 147.91%
DPS 0.00 0.00 3.54 0.00 0.00 0.00 1.30 -
NAPS 1.114 1.0555 0.7077 1.0069 0.9607 0.9011 0.6503 43.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.78 0.78 0.73 0.79 0.75 0.62 -
P/RPS 1.17 1.18 1.04 0.82 1.80 1.49 0.96 14.13%
P/EPS 13.08 12.38 28.01 12.59 26.33 15.62 34.41 -47.61%
EY 7.65 8.08 3.57 7.95 3.80 6.40 2.91 90.81%
DY 0.00 0.00 6.41 0.00 0.00 0.00 3.23 -
P/NAPS 0.53 0.51 0.78 0.51 0.57 0.55 0.62 -9.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 -
Price 0.83 0.82 0.88 0.79 0.75 0.81 0.70 -
P/RPS 1.14 1.24 1.17 0.88 1.71 1.61 1.08 3.68%
P/EPS 12.77 13.02 31.60 13.62 25.00 16.87 38.85 -52.46%
EY 7.83 7.68 3.16 7.34 4.00 5.93 2.57 110.59%
DY 0.00 0.00 5.68 0.00 0.00 0.00 2.86 -
P/NAPS 0.52 0.54 0.88 0.55 0.54 0.60 0.70 -18.02%

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