[CRESBLD] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -37.37%
YoY- -82.08%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 73,737 61,379 58,427 76,523 66,116 69,209 92,461 -14.01%
PBT 6,239 4,253 4,420 3,348 4,941 5,898 14,389 -42.74%
Tax -2,001 -955 -1,750 -1,198 -1,508 -1,808 -1,993 0.26%
NP 4,238 3,298 2,670 2,150 3,433 4,090 12,396 -51.13%
-
NP to SH 4,238 3,298 2,670 2,150 3,433 4,090 12,396 -51.13%
-
Tax Rate 32.07% 22.45% 39.59% 35.78% 30.52% 30.65% 13.85% -
Total Cost 69,499 58,081 55,757 74,373 62,683 65,119 80,065 -9.01%
-
Net Worth 230,597 222,309 127,047 223,852 221,918 220,612 247,756 -4.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,811 - - - 8,671 -
Div Payout % - - 142.75% - - - 69.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 230,597 222,309 127,047 223,852 221,918 220,612 247,756 -4.67%
NOSH 124,647 122,148 127,047 126,470 122,607 123,939 123,878 0.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.75% 5.37% 4.57% 2.81% 5.19% 5.91% 13.41% -
ROE 1.84% 1.48% 2.10% 0.96% 1.55% 1.85% 5.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.16 50.25 45.99 60.51 53.93 55.84 74.64 -14.36%
EPS 3.40 2.70 2.20 1.70 2.80 3.30 10.00 -51.31%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 1.85 1.82 1.00 1.77 1.81 1.78 2.00 -5.06%
Adjusted Per Share Value based on latest NOSH - 126,470
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.68 34.69 33.02 43.25 37.37 39.12 52.26 -14.01%
EPS 2.40 1.86 1.51 1.22 1.94 2.31 7.01 -51.09%
DPS 0.00 0.00 2.15 0.00 0.00 0.00 4.90 -
NAPS 1.3034 1.2565 0.7181 1.2653 1.2543 1.2469 1.4004 -4.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.56 0.38 0.33 0.45 0.74 0.79 0.98 -
P/RPS 0.95 0.76 0.72 0.74 1.37 1.41 1.31 -19.29%
P/EPS 16.47 14.07 15.70 26.47 26.43 23.94 9.79 41.49%
EY 6.07 7.11 6.37 3.78 3.78 4.18 10.21 -29.31%
DY 0.00 0.00 9.09 0.00 0.00 0.00 7.14 -
P/NAPS 0.30 0.21 0.33 0.25 0.41 0.44 0.49 -27.91%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.57 0.45 0.42 0.40 0.62 0.80 0.88 -
P/RPS 0.96 0.90 0.91 0.66 1.15 1.43 1.18 -12.86%
P/EPS 16.76 16.67 19.99 23.53 22.14 24.24 8.79 53.82%
EY 5.96 6.00 5.00 4.25 4.52 4.13 11.37 -35.01%
DY 0.00 0.00 7.14 0.00 0.00 0.00 7.95 -
P/NAPS 0.31 0.25 0.42 0.23 0.34 0.45 0.44 -20.83%

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