[CRESBLD] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 57.03%
YoY- -16.76%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,898 253,006 178,782 116,893 53,450 266,291 195,896 -55.15%
PBT 8,658 20,194 15,782 12,844 7,380 25,293 17,243 -36.85%
Tax -3,031 -8,454 -6,115 -4,796 -2,255 -9,029 -5,823 -35.31%
NP 5,627 11,740 9,667 8,048 5,125 16,264 11,420 -37.64%
-
NP to SH 5,627 11,740 9,667 8,048 5,125 16,264 11,394 -37.54%
-
Tax Rate 35.01% 41.86% 38.75% 37.34% 30.56% 35.70% 33.77% -
Total Cost 53,271 241,266 169,115 108,845 48,325 250,027 184,476 -56.34%
-
Net Worth 159,431 152,760 83,795 84,401 81,123 145,730 69,759 73.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,560 2,274 2,267 - 4,554 - -
Div Payout % - 38.84% 23.53% 28.17% - 28.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 159,431 152,760 83,795 84,401 81,123 145,730 69,759 73.59%
NOSH 117,229 114,000 113,729 113,352 113,888 113,852 113,486 2.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.55% 4.64% 5.41% 6.88% 9.59% 6.11% 5.83% -
ROE 3.53% 7.69% 11.54% 9.54% 6.32% 11.16% 16.33% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.24 221.94 157.20 103.12 46.93 233.89 172.62 -56.11%
EPS 4.80 10.30 8.50 7.10 4.50 14.30 10.04 -38.88%
DPS 0.00 4.00 2.00 2.00 0.00 4.00 0.00 -
NAPS 1.36 1.34 0.7368 0.7446 0.7123 1.28 0.6147 69.87%
Adjusted Per Share Value based on latest NOSH - 112,423
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.29 143.00 101.05 66.07 30.21 150.51 110.72 -55.15%
EPS 3.18 6.64 5.46 4.55 2.90 9.19 6.44 -37.55%
DPS 0.00 2.58 1.29 1.28 0.00 2.57 0.00 -
NAPS 0.9011 0.8634 0.4736 0.4771 0.4585 0.8237 0.3943 73.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.75 0.62 0.73 0.92 1.15 0.66 0.80 -
P/RPS 1.49 0.28 0.46 0.89 2.45 0.28 0.46 119.07%
P/EPS 15.62 6.02 8.59 12.96 25.56 4.62 7.97 56.67%
EY 6.40 16.61 11.64 7.72 3.91 21.64 12.55 -36.19%
DY 0.00 6.45 2.74 2.17 0.00 6.06 0.00 -
P/NAPS 0.55 0.46 0.99 1.24 1.61 0.52 1.30 -43.67%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 24/11/04 -
Price 0.81 0.70 0.61 0.85 0.96 1.11 0.78 -
P/RPS 1.61 0.32 0.39 0.82 2.05 0.47 0.45 134.10%
P/EPS 16.87 6.80 7.18 11.97 21.33 7.77 7.77 67.75%
EY 5.93 14.71 13.93 8.35 4.69 12.87 12.87 -40.37%
DY 0.00 5.71 3.28 2.35 0.00 3.60 0.00 -
P/NAPS 0.60 0.52 0.83 1.14 1.35 0.87 1.27 -39.36%

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