[CRESBLD] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.43%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Revenue 324,176 235,592 213,800 225,188 130,892 0 0 -
PBT 47,032 34,632 29,520 25,472 21,976 -28,324 -28,854 -
Tax -16,072 -12,124 -9,020 -8,140 -14,348 0 28,854 -
NP 30,960 22,508 20,500 17,332 7,628 -28,324 0 -
-
NP to SH 30,960 22,508 20,500 17,284 15,880 -28,324 -28,854 -
-
Tax Rate 34.17% 35.01% 30.56% 31.96% 65.29% - - -
Total Cost 293,216 213,084 193,300 207,856 123,264 28,324 0 -
-
Net Worth 186,742 159,431 81,123 63,575 21,491 -231,331 -238,656 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Net Worth 186,742 159,431 81,123 63,575 21,491 -231,331 -238,656 -
NOSH 122,857 117,229 113,888 113,710 76,346 50,255 50,250 19.56%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
NP Margin 9.55% 9.55% 9.59% 7.70% 5.83% 0.00% 0.00% -
ROE 16.58% 14.12% 25.27% 27.19% 73.89% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
RPS 263.86 200.97 187.73 198.04 171.45 0.00 0.00 -
EPS 25.20 19.20 18.00 15.20 20.80 -56.36 -57.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.36 0.7123 0.5591 0.2815 -4.6031 -4.7493 -
Adjusted Per Share Value based on latest NOSH - 113,710
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
RPS 183.23 133.16 120.84 127.28 73.98 0.00 0.00 -
EPS 17.50 12.72 11.59 9.77 8.98 -16.01 -16.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0555 0.9011 0.4585 0.3593 0.1215 -1.3075 -1.3489 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 29/03/02 -
Price 0.78 0.75 1.15 1.19 0.18 0.18 0.18 -
P/RPS 0.30 0.37 0.61 0.60 0.10 0.00 0.00 -
P/EPS 3.10 3.91 6.39 7.83 0.87 -0.32 -0.31 -
EY 32.31 25.60 15.65 12.77 115.56 -313.11 -319.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 1.61 2.13 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 CAGR
Date 23/05/07 23/05/06 17/05/05 15/06/04 09/06/03 28/02/02 28/05/02 -
Price 0.82 0.81 0.96 0.96 0.18 0.18 0.18 -
P/RPS 0.31 0.40 0.51 0.48 0.10 0.00 0.00 -
P/EPS 3.25 4.22 5.33 6.32 0.87 -0.32 -0.31 -
EY 30.73 23.70 18.75 15.83 115.56 -313.11 -319.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.35 1.72 0.64 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