[CRESBLD] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -51.74%
YoY- 68.21%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,020 90,241 81,044 94,044 111,205 54,119 58,898 44.18%
PBT 15,146 11,517 11,758 4,896 11,316 6,590 8,658 45.13%
Tax -3,146 -3,460 -4,018 -1,409 -4,091 -2,895 -3,031 2.51%
NP 12,000 8,057 7,740 3,487 7,225 3,695 5,627 65.60%
-
NP to SH 12,000 8,057 7,740 3,487 7,225 3,695 5,627 65.60%
-
Tax Rate 20.77% 30.04% 34.17% 28.78% 36.15% 43.93% 35.01% -
Total Cost 90,020 82,184 73,304 90,557 103,980 50,424 53,271 41.82%
-
Net Worth 204,123 197,086 186,742 125,212 178,133 169,969 159,431 17.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 6,260 - - - -
Div Payout % - - - 179.54% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 204,123 197,086 186,742 125,212 178,133 169,969 159,431 17.89%
NOSH 123,711 123,953 122,857 125,212 124,568 123,166 117,229 3.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.76% 8.93% 9.55% 3.71% 6.50% 6.83% 9.55% -
ROE 5.88% 4.09% 4.14% 2.78% 4.06% 2.17% 3.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 82.47 72.80 65.97 75.11 89.27 43.94 50.24 39.11%
EPS 9.70 6.50 6.30 2.80 5.80 3.00 4.80 59.77%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.65 1.59 1.52 1.00 1.43 1.38 1.36 13.73%
Adjusted Per Share Value based on latest NOSH - 125,212
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 57.66 51.01 45.81 53.16 62.86 30.59 33.29 44.17%
EPS 6.78 4.55 4.37 1.97 4.08 2.09 3.18 65.57%
DPS 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
NAPS 1.1538 1.114 1.0555 0.7077 1.0069 0.9607 0.9011 17.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.85 0.78 0.78 0.73 0.79 0.75 -
P/RPS 1.03 1.17 1.18 1.04 0.82 1.80 1.49 -21.80%
P/EPS 8.76 13.08 12.38 28.01 12.59 26.33 15.62 -31.96%
EY 11.41 7.65 8.08 3.57 7.95 3.80 6.40 46.97%
DY 0.00 0.00 0.00 6.41 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.51 0.78 0.51 0.57 0.55 -3.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 -
Price 0.89 0.83 0.82 0.88 0.79 0.75 0.81 -
P/RPS 1.08 1.14 1.24 1.17 0.88 1.71 1.61 -23.35%
P/EPS 9.18 12.77 13.02 31.60 13.62 25.00 16.87 -33.32%
EY 10.90 7.83 7.68 3.16 7.34 4.00 5.93 49.99%
DY 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.54 0.88 0.55 0.54 0.60 -6.77%

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