[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.23%
YoY- 133.1%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Revenue 298,962 238,376 261,194 190,694 35 37,140 75,498 24.61%
PBT 35,418 21,042 22,990 25,058 -49,742 -41,797 -33,806 -
Tax -13,356 -8,153 -7,764 -11,276 0 41,797 33,806 -
NP 22,062 12,889 15,226 13,782 -49,742 0 0 -
-
NP to SH 22,062 12,889 15,192 16,466 -49,742 -41,797 -33,806 -
-
Tax Rate 37.71% 38.75% 33.77% 45.00% - - - -
Total Cost 276,900 225,486 245,968 176,912 49,777 37,140 75,498 23.09%
-
Net Worth 173,986 83,795 69,759 32,173 -273,960 -178,429 -128,523 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Div - 3,032 - 2,421 - - - -
Div Payout % - 23.53% - 14.71% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Net Worth 173,986 83,795 69,759 32,173 -273,960 -178,429 -128,523 -
NOSH 121,669 113,729 113,486 90,808 50,249 50,253 50,247 15.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
NP Margin 7.38% 5.41% 5.83% 7.23% -142,120.00% 0.00% 0.00% -
ROE 12.68% 15.38% 21.78% 51.18% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 245.72 209.60 230.16 210.00 0.07 73.91 150.25 8.18%
EPS 18.13 11.33 13.39 18.13 -98.99 -83.17 -67.28 -
DPS 0.00 2.67 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.43 0.7368 0.6147 0.3543 -5.452 -3.5506 -2.5578 -
Adjusted Per Share Value based on latest NOSH - 93,391
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 168.98 134.74 147.63 107.78 0.02 20.99 42.67 24.61%
EPS 12.47 7.29 8.59 9.31 -28.12 -23.62 -19.11 -
DPS 0.00 1.71 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.9834 0.4736 0.3943 0.1819 -1.5485 -1.0085 -0.7264 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/06/01 30/06/00 -
Price 0.73 0.73 0.80 0.98 0.18 0.16 0.98 -
P/RPS 0.30 0.35 0.35 0.47 258.43 0.22 0.65 -11.62%
P/EPS 4.03 6.44 5.98 5.40 -0.18 -0.19 -1.46 -
EY 24.84 15.53 16.73 18.50 -549.94 -519.83 -68.65 -
DY 0.00 3.65 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.51 0.99 1.30 2.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 20/11/06 24/11/05 24/11/04 14/11/03 29/11/02 28/08/01 30/08/00 -
Price 0.79 0.61 0.78 1.08 0.18 0.28 0.65 -
P/RPS 0.32 0.29 0.34 0.51 258.43 0.38 0.43 -4.61%
P/EPS 4.36 5.38 5.83 5.96 -0.18 -0.34 -0.97 -
EY 22.95 18.58 17.16 16.79 -549.94 -297.05 -103.51 -
DY 0.00 4.37 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 0.55 0.83 1.27 3.05 0.00 0.00 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