[CRESBLD] QoQ 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 53,450 266,291 195,896 131,770 56,297 194,074 143,021 -48.08%
PBT 7,380 25,293 17,243 14,417 6,368 26,220 18,794 -46.34%
Tax -2,255 -9,029 -5,823 -4,736 -2,035 -11,023 -8,457 -58.53%
NP 5,125 16,264 11,420 9,681 4,333 15,197 10,337 -37.33%
-
NP to SH 5,125 16,264 11,394 9,669 4,321 17,210 12,350 -44.33%
-
Tax Rate 30.56% 35.70% 33.77% 32.85% 31.96% 42.04% 45.00% -
Total Cost 48,325 250,027 184,476 122,089 51,964 178,877 132,684 -48.96%
-
Net Worth 81,123 145,730 69,759 69,707 63,575 47,802 32,173 85.15%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,554 - - - 3,761 1,816 -
Div Payout % - 28.00% - - - 21.86% 14.71% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 81,123 145,730 69,759 69,707 63,575 47,802 32,173 85.15%
NOSH 113,888 113,852 113,486 113,752 113,710 94,043 90,808 16.28%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.59% 6.11% 5.83% 7.35% 7.70% 7.83% 7.23% -
ROE 6.32% 11.16% 16.33% 13.87% 6.80% 36.00% 38.39% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 46.93 233.89 172.62 115.84 49.51 206.37 157.50 -55.35%
EPS 4.50 14.30 10.04 8.50 3.80 18.30 13.60 -52.12%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 2.00 -
NAPS 0.7123 1.28 0.6147 0.6128 0.5591 0.5083 0.3543 59.22%
Adjusted Per Share Value based on latest NOSH - 113,787
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.21 150.51 110.72 74.48 31.82 109.69 80.84 -48.08%
EPS 2.90 9.19 6.44 5.47 2.44 9.73 6.98 -44.29%
DPS 0.00 2.57 0.00 0.00 0.00 2.13 1.03 -
NAPS 0.4585 0.8237 0.3943 0.394 0.3593 0.2702 0.1819 85.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.15 0.66 0.80 1.04 1.19 1.07 0.98 -
P/RPS 2.45 0.28 0.46 0.90 2.40 0.52 0.62 149.73%
P/EPS 25.56 4.62 7.97 12.24 31.32 5.85 7.21 132.31%
EY 3.91 21.64 12.55 8.17 3.19 17.10 13.88 -56.99%
DY 0.00 6.06 0.00 0.00 0.00 3.74 2.04 -
P/NAPS 1.61 0.52 1.30 1.70 2.13 2.11 2.77 -30.33%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 -
Price 0.96 1.11 0.78 0.90 0.96 1.15 1.08 -
P/RPS 2.05 0.47 0.45 0.78 1.94 0.56 0.69 106.52%
P/EPS 21.33 7.77 7.77 10.59 25.26 6.28 7.94 93.13%
EY 4.69 12.87 12.87 9.44 3.96 15.91 12.59 -48.19%
DY 0.00 3.60 0.00 0.00 0.00 3.48 1.85 -
P/NAPS 1.35 0.87 1.27 1.47 1.72 2.26 3.05 -41.89%

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