[CRESBLD] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.13%
YoY- 184.94%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Revenue 94,044 74,224 70,395 51,053 0 1,027 18,062 30.18%
PBT 4,896 4,412 8,050 7,426 -5,722 -45,808 -18,258 -
Tax -1,409 -2,339 -3,206 -2,566 0 0 18,258 -
NP 3,487 2,073 4,844 4,860 -5,722 -45,808 0 -
-
NP to SH 3,487 2,073 4,844 4,860 -5,722 -45,808 -18,538 -
-
Tax Rate 28.78% 53.01% 39.83% 34.55% - - - -
Total Cost 90,557 72,151 65,551 46,193 5,722 46,835 18,062 29.40%
-
Net Worth 125,212 115,045 75,379 52,560 -280,468 -224,233 -147,072 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Div 6,260 2,300 4,545 2,068 - - - -
Div Payout % 179.54% 110.99% 93.84% 42.55% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Net Worth 125,212 115,045 75,379 52,560 -280,468 -224,233 -147,072 -
NOSH 125,212 115,045 113,642 103,404 50,237 50,251 50,252 15.71%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
NP Margin 3.71% 2.79% 6.88% 9.52% 0.00% -4,460.37% 0.00% -
ROE 2.78% 1.80% 6.43% 9.25% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
RPS 75.11 64.52 61.94 49.37 0.00 2.04 35.94 12.50%
EPS 2.80 1.80 4.20 4.70 -11.39 -91.16 -36.89 -
DPS 5.00 2.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.6633 0.5083 -5.5829 -4.4622 -2.9267 -
Adjusted Per Share Value based on latest NOSH - 103,404
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
RPS 53.16 41.95 39.79 28.86 0.00 0.58 10.21 30.18%
EPS 1.97 1.17 2.74 2.75 -3.23 -25.89 -10.48 -
DPS 3.54 1.30 2.57 1.17 0.00 0.00 0.00 -
NAPS 0.7077 0.6503 0.4261 0.2971 -1.5853 -1.2674 -0.8313 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 28/09/01 29/09/00 -
Price 0.78 0.62 0.66 1.07 0.18 0.17 0.55 -
P/RPS 1.04 0.96 1.07 2.17 0.00 8.32 1.53 -5.98%
P/EPS 28.01 34.41 15.48 22.77 -1.58 -0.19 -1.49 -
EY 3.57 2.91 6.46 4.39 -63.28 -536.22 -67.07 -
DY 6.41 3.23 6.06 1.87 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 1.00 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Date 26/02/07 27/02/06 28/02/05 24/02/04 28/02/03 30/11/01 29/11/00 -
Price 0.88 0.70 1.11 1.15 0.18 0.18 0.54 -
P/RPS 1.17 1.08 1.79 2.33 0.00 8.81 1.50 -3.89%
P/EPS 31.60 38.85 26.04 24.47 -1.58 -0.20 -1.46 -
EY 3.16 2.57 3.84 4.09 -63.28 -506.43 -68.31 -
DY 5.68 2.86 3.60 1.74 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 1.67 2.26 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