[CRESBLD] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 28.04%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 111,205 54,119 58,898 74,224 61,889 63,443 53,450 62.90%
PBT 11,316 6,590 8,658 4,412 2,938 5,464 7,380 32.93%
Tax -4,091 -2,895 -3,031 -2,339 -1,319 -2,541 -2,255 48.69%
NP 7,225 3,695 5,627 2,073 1,619 2,923 5,125 25.70%
-
NP to SH 7,225 3,695 5,627 2,073 1,619 2,923 5,125 25.70%
-
Tax Rate 36.15% 43.93% 35.01% 53.01% 44.89% 46.50% 30.56% -
Total Cost 103,980 50,424 53,271 72,151 60,270 60,520 48,325 66.59%
-
Net Worth 178,133 169,969 159,431 115,045 84,005 83,710 81,123 68.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,300 2,280 2,248 - -
Div Payout % - - - 110.99% 140.85% 76.92% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 178,133 169,969 159,431 115,045 84,005 83,710 81,123 68.85%
NOSH 124,568 123,166 117,229 115,045 114,014 112,423 113,888 6.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.50% 6.83% 9.55% 2.79% 2.62% 4.61% 9.59% -
ROE 4.06% 2.17% 3.53% 1.80% 1.93% 3.49% 6.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.27 43.94 50.24 64.52 54.28 56.43 46.93 53.46%
EPS 5.80 3.00 4.80 1.80 1.42 2.60 4.50 18.41%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.43 1.38 1.36 1.00 0.7368 0.7446 0.7123 59.07%
Adjusted Per Share Value based on latest NOSH - 115,045
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 62.86 30.59 33.29 41.95 34.98 35.86 30.21 62.91%
EPS 4.08 2.09 3.18 1.17 0.92 1.65 2.90 25.53%
DPS 0.00 0.00 0.00 1.30 1.29 1.27 0.00 -
NAPS 1.0069 0.9607 0.9011 0.6503 0.4748 0.4731 0.4585 68.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.73 0.79 0.75 0.62 0.73 0.92 1.15 -
P/RPS 0.82 1.80 1.49 0.96 1.34 1.63 2.45 -51.76%
P/EPS 12.59 26.33 15.62 34.41 51.41 35.38 25.56 -37.60%
EY 7.95 3.80 6.40 2.91 1.95 2.83 3.91 60.42%
DY 0.00 0.00 0.00 3.23 2.74 2.17 0.00 -
P/NAPS 0.51 0.57 0.55 0.62 0.99 1.24 1.61 -53.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 17/05/05 -
Price 0.79 0.75 0.81 0.70 0.61 0.85 0.96 -
P/RPS 0.88 1.71 1.61 1.08 1.12 1.51 2.05 -43.06%
P/EPS 13.62 25.00 16.87 38.85 42.96 32.69 21.33 -25.82%
EY 7.34 4.00 5.93 2.57 2.33 3.06 4.69 34.76%
DY 0.00 0.00 0.00 2.86 3.28 2.35 0.00 -
P/NAPS 0.55 0.54 0.60 0.70 0.83 1.14 1.35 -45.01%

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