[CRESBLD] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.34%
YoY- -609.81%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 255,038 256,721 301,505 344,757 310,917 289,956 288,407 -7.87%
PBT -43,222 -48,338 -103,962 -82,158 -92,356 -86,121 -13,983 112.34%
Tax 4,398 5,306 19,154 14,613 13,442 11,295 -1,052 -
NP -38,824 -43,032 -84,808 -67,545 -78,914 -74,826 -15,035 88.32%
-
NP to SH -40,251 -44,465 -87,640 -70,406 -81,241 -77,111 -13,442 107.88%
-
Tax Rate - - - - - - - -
Total Cost 293,862 299,753 386,313 412,302 389,831 364,782 303,442 -2.11%
-
Net Worth 361,498 361,498 380,951 397,162 403,646 408,509 476,594 -16.84%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - 5,776 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 361,498 361,498 380,951 397,162 403,646 408,509 476,594 -16.84%
NOSH 176,921 176,921 162,107 162,107 176,921 176,921 176,921 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -15.22% -16.76% -28.13% -19.59% -25.38% -25.81% -5.21% -
ROE -11.13% -12.30% -23.01% -17.73% -20.13% -18.88% -2.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 157.33 158.37 185.99 212.67 191.80 178.87 177.91 -7.87%
EPS -24.83 -27.43 -54.06 -43.43 -50.12 -47.57 -8.29 107.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.23 2.23 2.35 2.45 2.49 2.52 2.94 -16.84%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 144.15 145.10 170.42 194.86 175.74 163.89 163.01 -7.87%
EPS -22.75 -25.13 -49.54 -39.80 -45.92 -43.58 -7.60 107.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
NAPS 2.0433 2.0433 2.1532 2.2448 2.2815 2.309 2.6938 -16.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.52 0.535 0.61 0.59 0.66 0.75 0.745 -
P/RPS 0.33 0.34 0.33 0.28 0.34 0.42 0.42 -14.86%
P/EPS -2.09 -1.95 -1.13 -1.36 -1.32 -1.58 -8.98 -62.19%
EY -47.75 -51.27 -88.63 -73.61 -75.93 -63.42 -11.13 164.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.70 -
P/NAPS 0.23 0.24 0.26 0.24 0.27 0.30 0.25 -5.41%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 24/11/21 22/09/21 25/05/21 26/02/21 25/11/20 -
Price 0.53 0.57 0.55 0.565 0.625 0.66 0.71 -
P/RPS 0.34 0.36 0.30 0.27 0.33 0.37 0.40 -10.27%
P/EPS -2.13 -2.08 -1.02 -1.30 -1.25 -1.39 -8.56 -60.47%
EY -46.85 -48.12 -98.30 -76.87 -80.19 -72.07 -11.68 152.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.93 -
P/NAPS 0.24 0.26 0.23 0.23 0.25 0.26 0.24 0.00%

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