[CRESBLD] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.87%
YoY- 152.11%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Revenue 54,119 63,443 75,473 59,662 0 8,821 14,657 23.23%
PBT 6,590 5,464 8,049 6,772 -7,838 -11,776 -11,077 -
Tax -2,895 -2,541 -2,701 -2,688 7,838 11,776 11,077 -
NP 3,695 2,923 5,348 4,084 0 0 0 -
-
NP to SH 3,695 2,923 5,348 4,084 -7,838 -11,776 -11,077 -
-
Tax Rate 43.93% 46.50% 33.56% 39.69% - - - -
Total Cost 50,424 60,520 70,125 55,578 0 8,821 14,657 21.85%
-
Net Worth 169,969 83,710 69,728 30,601 -246,454 -168,633 -120,037 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Div - 2,248 - - - - - -
Div Payout % - 76.92% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Net Worth 169,969 83,710 69,728 30,601 -246,454 -168,633 -120,037 -
NOSH 123,166 112,423 113,787 94,976 50,243 50,260 50,258 15.41%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
NP Margin 6.83% 4.61% 7.09% 6.85% 0.00% 0.00% 0.00% -
ROE 2.17% 3.49% 7.67% 13.35% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 43.94 56.43 66.33 62.82 0.00 17.55 29.16 6.77%
EPS 3.00 2.60 4.70 4.30 -15.60 -23.43 -22.04 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 0.7446 0.6128 0.3222 -4.9052 -3.3552 -2.3884 -
Adjusted Per Share Value based on latest NOSH - 94,976
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 30.59 35.86 42.66 33.72 0.00 4.99 8.28 23.24%
EPS 2.09 1.65 3.02 2.31 -4.43 -6.66 -6.26 -
DPS 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9607 0.4731 0.3941 0.173 -1.393 -0.9532 -0.6785 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 30/03/01 31/03/00 -
Price 0.79 0.92 1.04 0.84 0.18 0.16 1.44 -
P/RPS 1.80 1.63 1.57 1.34 0.00 0.91 4.94 -14.91%
P/EPS 26.33 35.38 22.13 19.53 -1.15 -0.68 -6.53 -
EY 3.80 2.83 4.52 5.12 -86.67 -146.44 -15.31 -
DY 0.00 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.24 1.70 2.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 21/08/06 24/08/05 11/08/04 15/08/03 29/08/02 28/05/01 29/05/00 -
Price 0.75 0.85 0.90 0.85 0.18 0.19 1.12 -
P/RPS 1.71 1.51 1.36 1.35 0.00 1.08 3.84 -12.13%
P/EPS 25.00 32.69 19.15 19.77 -1.15 -0.81 -5.08 -
EY 4.00 3.06 5.22 5.06 -86.67 -123.32 -19.68 -
DY 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.14 1.47 2.64 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