[CRESBLD] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.19%
YoY- 153.53%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Revenue 111,205 61,889 64,126 50,636 35 4,765 15,385 37.19%
PBT 11,316 2,938 2,826 6,528 -8,026 -9,817 -8,870 -
Tax -4,091 -1,319 -1,087 -2,181 0 9,817 8,870 -
NP 7,225 1,619 1,739 4,347 -8,026 0 0 -
-
NP to SH 7,225 1,619 1,725 4,296 -8,026 -9,817 -8,870 -
-
Tax Rate 36.15% 44.89% 38.46% 33.41% - - - -
Total Cost 103,980 60,270 62,387 46,289 8,061 4,765 15,385 35.72%
-
Net Worth 178,133 84,005 69,304 33,088 -273,999 -178,384 -128,542 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Div - 2,280 - - - - - -
Div Payout % - 140.85% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Net Worth 178,133 84,005 69,304 33,088 -273,999 -178,384 -128,542 -
NOSH 124,568 114,014 112,745 93,391 50,256 50,240 50,254 15.61%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
NP Margin 6.50% 2.62% 2.71% 8.58% -22,931.43% 0.00% 0.00% -
ROE 4.06% 1.93% 2.49% 12.98% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 89.27 54.28 56.88 54.22 0.07 9.48 30.61 18.66%
EPS 5.80 1.42 1.53 4.60 -15.97 -19.54 -17.65 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 0.7368 0.6147 0.3543 -5.452 -3.5506 -2.5578 -
Adjusted Per Share Value based on latest NOSH - 93,391
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 62.86 34.98 36.25 28.62 0.02 2.69 8.70 37.18%
EPS 4.08 0.92 0.98 2.43 -4.54 -5.55 -5.01 -
DPS 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 0.4748 0.3917 0.187 -1.5487 -1.0083 -0.7265 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/06/01 30/06/00 -
Price 0.73 0.73 0.80 0.98 0.18 0.16 0.98 -
P/RPS 0.82 1.34 1.41 1.81 258.46 1.69 3.20 -19.56%
P/EPS 12.59 51.41 52.29 21.30 -1.13 -0.82 -5.55 -
EY 7.95 1.95 1.91 4.69 -88.72 -122.13 -18.01 -
DY 0.00 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.99 1.30 2.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 20/11/06 24/11/05 24/11/04 14/11/03 29/11/02 28/08/01 30/08/00 -
Price 0.79 0.61 0.78 1.08 0.18 0.28 0.65 -
P/RPS 0.88 1.12 1.37 1.99 258.46 2.95 2.12 -13.11%
P/EPS 13.62 42.96 50.98 23.48 -1.13 -1.43 -3.68 -
EY 7.34 2.33 1.96 4.26 -88.72 -69.79 -27.15 -
DY 0.00 3.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.83 1.27 3.05 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