[CRESBLD] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.3%
YoY- 255.49%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 76,523 66,116 69,209 92,461 102,020 90,241 81,044 -3.74%
PBT 3,348 4,941 5,898 14,389 15,146 11,517 11,758 -56.61%
Tax -1,198 -1,508 -1,808 -1,993 -3,146 -3,460 -4,018 -55.27%
NP 2,150 3,433 4,090 12,396 12,000 8,057 7,740 -57.32%
-
NP to SH 2,150 3,433 4,090 12,396 12,000 8,057 7,740 -57.32%
-
Tax Rate 35.78% 30.52% 30.65% 13.85% 20.77% 30.04% 34.17% -
Total Cost 74,373 62,683 65,119 80,065 90,020 82,184 73,304 0.96%
-
Net Worth 223,852 221,918 220,612 247,756 204,123 197,086 186,742 12.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 8,671 - - - -
Div Payout % - - - 69.95% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 223,852 221,918 220,612 247,756 204,123 197,086 186,742 12.80%
NOSH 126,470 122,607 123,939 123,878 123,711 123,953 122,857 1.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.81% 5.19% 5.91% 13.41% 11.76% 8.93% 9.55% -
ROE 0.96% 1.55% 1.85% 5.00% 5.88% 4.09% 4.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.51 53.93 55.84 74.64 82.47 72.80 65.97 -5.58%
EPS 1.70 2.80 3.30 10.00 9.70 6.50 6.30 -58.14%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.77 1.81 1.78 2.00 1.65 1.59 1.52 10.65%
Adjusted Per Share Value based on latest NOSH - 123,878
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 43.25 37.37 39.12 52.26 57.66 51.01 45.81 -3.75%
EPS 1.22 1.94 2.31 7.01 6.78 4.55 4.37 -57.18%
DPS 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
NAPS 1.2653 1.2543 1.2469 1.4004 1.1538 1.114 1.0555 12.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.74 0.79 0.98 0.85 0.85 0.78 -
P/RPS 0.74 1.37 1.41 1.31 1.03 1.17 1.18 -26.67%
P/EPS 26.47 26.43 23.94 9.79 8.76 13.08 12.38 65.73%
EY 3.78 3.78 4.18 10.21 11.41 7.65 8.08 -39.65%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.25 0.41 0.44 0.49 0.52 0.53 0.51 -37.74%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 -
Price 0.40 0.62 0.80 0.88 0.89 0.83 0.82 -
P/RPS 0.66 1.15 1.43 1.18 1.08 1.14 1.24 -34.24%
P/EPS 23.53 22.14 24.24 8.79 9.18 12.77 13.02 48.20%
EY 4.25 4.52 4.13 11.37 10.90 7.83 7.68 -32.52%
DY 0.00 0.00 0.00 7.95 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.45 0.44 0.54 0.52 0.54 -43.30%

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