[CRESBLD] YoY Annualized Quarter Result on 31-Dec-2001 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 63.29%
YoY- 27.41%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 213,800 225,188 130,892 0 57,072 106,324 0 -100.00%
PBT 29,520 25,472 21,976 -28,324 -39,020 -21,632 0 -100.00%
Tax -9,020 -8,140 -14,348 0 39,020 21,632 0 -100.00%
NP 20,500 17,332 7,628 -28,324 0 0 0 -100.00%
-
NP to SH 20,500 17,284 15,880 -28,324 -39,020 -21,632 0 -100.00%
-
Tax Rate 30.56% 31.96% 65.29% - - - - -
Total Cost 193,300 207,856 123,264 28,324 57,072 106,324 0 -100.00%
-
Net Worth 81,123 63,575 21,491 -231,331 -156,843 -109,064 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 81,123 63,575 21,491 -231,331 -156,843 -109,064 0 -100.00%
NOSH 113,888 113,710 76,346 50,255 50,257 50,260 50,242 -0.86%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.59% 7.70% 5.83% 0.00% 0.00% 0.00% 0.00% -
ROE 25.27% 27.19% 73.89% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 187.73 198.04 171.45 0.00 113.56 211.55 0.00 -100.00%
EPS 18.00 15.20 20.80 -56.36 -77.64 -43.04 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7123 0.5591 0.2815 -4.6031 -3.1208 -2.17 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,255
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 120.84 127.28 73.98 0.00 32.26 60.10 0.00 -100.00%
EPS 11.59 9.77 8.98 -16.01 -22.05 -12.23 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4585 0.3593 0.1215 -1.3075 -0.8865 -0.6165 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/03/05 31/03/04 31/03/03 31/12/01 26/12/00 - - -
Price 1.15 1.19 0.18 0.18 0.40 0.00 0.00 -
P/RPS 0.61 0.60 0.10 0.00 0.35 0.00 0.00 -100.00%
P/EPS 6.39 7.83 0.87 -0.32 -0.52 0.00 0.00 -100.00%
EY 15.65 12.77 115.56 -313.11 -194.10 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.13 0.64 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 17/05/05 15/06/04 09/06/03 28/02/02 27/02/01 29/02/00 - -
Price 0.96 0.96 0.18 0.18 0.24 1.47 0.00 -
P/RPS 0.51 0.48 0.10 0.00 0.21 0.69 0.00 -100.00%
P/EPS 5.33 6.32 0.87 -0.32 -0.31 -3.42 0.00 -100.00%
EY 18.75 15.83 115.56 -313.11 -323.50 -29.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.72 0.64 0.00 0.00 0.00 0.00 -100.00%

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