[CRESBLD] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 123.77%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Revenue 171,285 113,017 116,893 131,770 92,385 0 23,089 37.78%
PBT 23,275 15,248 12,844 14,417 12,266 -22,265 -21,531 -
Tax -7,478 -5,926 -4,796 -4,736 -6,276 22,265 21,531 -
NP 15,797 9,322 8,048 9,681 5,990 0 0 -
-
NP to SH 15,797 9,322 8,048 9,669 8,054 -22,265 -21,531 -
-
Tax Rate 32.13% 38.86% 37.34% 32.85% 51.17% - - -
Total Cost 155,488 103,695 108,845 122,089 86,395 0 23,089 35.66%
-
Net Worth 196,228 167,069 84,401 69,707 28,833 -246,477 -168,589 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Div - - 2,267 - - - - -
Div Payout % - - 28.17% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Net Worth 196,228 167,069 84,401 69,707 28,833 -246,477 -168,589 -
NOSH 123,414 121,064 113,352 113,752 89,488 50,248 50,247 15.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
NP Margin 9.22% 8.25% 6.88% 7.35% 6.48% 0.00% 0.00% -
ROE 8.05% 5.58% 9.54% 13.87% 27.93% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 138.79 93.35 103.12 115.84 103.24 0.00 45.95 19.34%
EPS 12.80 7.70 7.10 8.50 9.00 -44.31 -42.85 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.38 0.7446 0.6128 0.3222 -4.9052 -3.3552 -
Adjusted Per Share Value based on latest NOSH - 113,787
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 96.81 63.88 66.07 74.48 52.22 0.00 13.05 37.78%
EPS 8.93 5.27 4.55 5.47 4.55 -12.58 -12.17 -
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 1.1091 0.9443 0.4771 0.394 0.163 -1.3931 -0.9529 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 30/03/01 -
Price 0.85 0.79 0.92 1.04 0.84 0.18 0.16 -
P/RPS 0.61 0.85 0.89 0.90 0.81 0.00 0.35 9.29%
P/EPS 6.64 10.26 12.96 12.24 9.33 -0.41 -0.37 -
EY 15.06 9.75 7.72 8.17 10.71 -246.17 -267.81 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 1.24 1.70 2.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 27/08/07 21/08/06 24/08/05 11/08/04 15/08/03 29/08/02 28/05/01 -
Price 0.83 0.75 0.85 0.90 0.85 0.18 0.19 -
P/RPS 0.60 0.80 0.82 0.78 0.82 0.00 0.41 6.27%
P/EPS 6.48 9.74 11.97 10.59 9.44 -0.41 -0.44 -
EY 15.42 10.27 8.35 9.44 10.59 -246.17 -225.53 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 1.14 1.47 2.64 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