[CRESBLD] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
09-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY- 106.33%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Revenue 258,454 263,444 217,648 32,723 1,027 1,027 48,104 37.75%
PBT 21,472 26,305 27,094 5,494 -74,482 -62,706 -47,960 -
Tax -9,230 -9,249 -9,470 -3,587 21,593 9,817 47,960 -
NP 12,242 17,056 17,624 1,907 -52,889 -52,889 0 -
-
NP to SH 12,242 17,042 17,561 3,970 -74,482 -62,706 -48,240 -
-
Tax Rate 42.99% 35.16% 34.95% 65.29% - - - -
Total Cost 246,212 246,388 200,024 30,816 53,916 53,916 48,104 36.48%
-
Net Worth 159,431 81,123 63,575 21,491 -231,331 0 -156,843 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Div 4,549 4,545 2,068 - - - - -
Div Payout % 37.16% 26.67% 11.78% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Net Worth 159,431 81,123 63,575 21,491 -231,331 0 -156,843 -
NOSH 117,229 113,888 113,710 76,346 50,255 50,246 50,257 17.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
NP Margin 4.74% 6.47% 8.10% 5.83% -5,149.85% -5,149.85% 0.00% -
ROE 7.68% 21.01% 27.62% 18.47% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
RPS 220.47 231.32 191.41 42.86 2.04 2.04 95.71 17.22%
EPS 10.44 14.96 15.44 5.20 -148.21 -124.80 -95.99 -
DPS 3.88 4.00 1.82 0.00 0.00 0.00 0.00 -
NAPS 1.36 0.7123 0.5591 0.2815 -4.6031 0.00 -3.1208 -
Adjusted Per Share Value based on latest NOSH - 76,346
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
RPS 146.08 148.90 123.02 18.50 0.58 0.58 27.19 37.75%
EPS 6.92 9.63 9.93 2.24 -42.10 -35.44 -27.27 -
DPS 2.57 2.57 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.9011 0.4585 0.3593 0.1215 -1.3075 0.00 -0.8865 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 29/03/02 26/12/00 -
Price 0.75 1.15 1.19 0.18 0.18 0.18 0.40 -
P/RPS 0.34 0.50 0.62 0.42 8.81 8.81 0.42 -3.94%
P/EPS 7.18 7.69 7.71 3.46 -0.12 -0.14 -0.42 -
EY 13.92 13.01 12.98 28.89 -823.37 -693.32 -239.96 -
DY 5.17 3.48 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.61 2.13 0.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 31/03/02 31/12/00 CAGR
Date 23/05/06 17/05/05 15/06/04 09/06/03 28/02/02 28/05/02 27/02/01 -
Price 0.81 0.96 0.96 0.18 0.18 0.18 0.24 -
P/RPS 0.37 0.42 0.50 0.42 8.81 8.81 0.25 7.75%
P/EPS 7.76 6.42 6.22 3.46 -0.12 -0.14 -0.25 -
EY 12.89 15.59 16.09 28.89 -823.37 -693.32 -399.94 -
DY 4.79 4.17 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.35 1.72 0.64 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