[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -107.32%
YoY- -68.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 538,546 478,114 326,164 275,502 260,104 496,561 603,484 -1.87%
PBT 6,289 -18,502 -3,397 -38,361 -14,573 33,726 100,514 -36.96%
Tax -3,568 1,746 -360 7,192 -3,286 -8,961 -27,001 -28.60%
NP 2,721 -16,756 -3,757 -31,169 -17,860 24,765 73,513 -42.24%
-
NP to SH 2,729 -19,914 -6,346 -34,444 -20,405 23,205 71,453 -41.93%
-
Tax Rate 56.73% - - - - 26.57% 26.86% -
Total Cost 535,825 494,870 329,921 306,671 277,964 471,796 529,970 0.18%
-
Net Worth 290,171 330,698 356,635 381,808 476,594 493,045 471,855 -7.77%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 290,171 330,698 356,635 381,808 476,594 493,045 471,855 -7.77%
NOSH 176,921 176,921 176,921 162,471 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.51% -3.50% -1.15% -11.31% -6.87% 4.99% 12.18% -
ROE 0.94% -6.02% -1.78% -9.02% -4.28% 4.71% 15.14% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 332.22 294.94 201.20 169.57 160.45 297.10 352.99 -1.00%
EPS 1.73 -12.27 -3.87 -21.20 -12.53 13.87 41.87 -41.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 2.04 2.20 2.35 2.94 2.95 2.76 -6.95%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 304.40 270.24 184.36 155.72 147.02 280.67 341.10 -1.87%
EPS 1.54 -11.26 -3.59 -19.47 -11.53 13.12 40.39 -41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6401 1.8692 2.0158 2.1581 2.6938 2.7868 2.667 -7.77%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.65 0.465 0.48 0.61 0.745 0.965 0.885 -
P/RPS 0.20 0.16 0.24 0.36 0.46 0.32 0.25 -3.64%
P/EPS 38.61 -3.79 -12.26 -2.88 -5.92 6.95 2.12 62.13%
EY 2.59 -26.42 -8.16 -34.75 -16.90 14.39 47.23 -38.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.22 0.26 0.25 0.33 0.32 1.98%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 28/11/23 24/11/22 24/11/21 25/11/20 20/11/19 21/11/18 -
Price 0.70 0.47 0.49 0.55 0.71 0.945 1.07 -
P/RPS 0.21 0.16 0.24 0.32 0.44 0.32 0.30 -5.76%
P/EPS 41.58 -3.83 -12.52 -2.59 -5.64 6.81 2.56 59.07%
EY 2.41 -26.14 -7.99 -38.55 -17.73 14.69 39.06 -37.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.23 0.22 0.23 0.24 0.32 0.39 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