[CRESBLD] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.13%
YoY- 184.94%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,126 75,473 56,297 51,053 50,636 59,662 32,723 56.40%
PBT 2,826 8,049 6,368 7,426 6,528 6,772 5,494 -35.72%
Tax -1,087 -2,701 -2,035 -2,566 -2,181 -2,688 -3,587 -54.78%
NP 1,739 5,348 4,333 4,860 4,347 4,084 1,907 -5.94%
-
NP to SH 1,725 5,348 4,321 4,860 4,296 4,084 3,970 -42.54%
-
Tax Rate 38.46% 33.56% 31.96% 34.55% 33.41% 39.69% 65.29% -
Total Cost 62,387 70,125 51,964 46,193 46,289 55,578 30,816 59.82%
-
Net Worth 69,304 69,728 63,575 52,560 33,088 30,601 21,491 117.80%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,068 - - - -
Div Payout % - - - 42.55% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,304 69,728 63,575 52,560 33,088 30,601 21,491 117.80%
NOSH 112,745 113,787 113,710 103,404 93,391 94,976 76,346 29.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.71% 7.09% 7.70% 9.52% 8.58% 6.85% 5.83% -
ROE 2.49% 7.67% 6.80% 9.25% 12.98% 13.35% 18.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 56.88 66.33 49.51 49.37 54.22 62.82 42.86 20.70%
EPS 1.53 4.70 3.80 4.70 4.60 4.30 5.20 -55.66%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.6147 0.6128 0.5591 0.5083 0.3543 0.3222 0.2815 68.07%
Adjusted Per Share Value based on latest NOSH - 103,404
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.25 42.66 31.82 28.86 28.62 33.72 18.50 56.39%
EPS 0.98 3.02 2.44 2.75 2.43 2.31 2.24 -42.28%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.3917 0.3941 0.3593 0.2971 0.187 0.173 0.1215 117.76%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 1.04 1.19 1.07 0.98 0.84 0.18 -
P/RPS 1.41 1.57 2.40 2.17 1.81 1.34 0.42 123.71%
P/EPS 52.29 22.13 31.32 22.77 21.30 19.53 3.46 508.24%
EY 1.91 4.52 3.19 4.39 4.69 5.12 28.89 -83.56%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 1.30 1.70 2.13 2.11 2.77 2.61 0.64 60.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 09/06/03 -
Price 0.78 0.90 0.96 1.15 1.08 0.85 0.18 -
P/RPS 1.37 1.36 1.94 2.33 1.99 1.35 0.42 119.47%
P/EPS 50.98 19.15 25.26 24.47 23.48 19.77 3.46 498.07%
EY 1.96 5.22 3.96 4.09 4.26 5.06 28.89 -83.28%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.27 1.47 1.72 2.26 3.05 2.64 0.64 57.71%

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