[CRESBLD] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 613.73%
YoY- 338.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,570 223,404 164,698 126,883 80,541 485,067 391,918 -75.17%
PBT 6,591 61,237 39,884 44,065 -5,631 28,124 18,849 -50.39%
Tax -2,337 -6,300 -2,833 -2,559 -2,772 -6,894 -5,941 -46.34%
NP 4,254 54,937 37,051 41,506 -8,403 21,230 12,908 -52.32%
-
NP to SH 880 48,767 37,189 41,874 -8,151 21,585 13,478 -83.81%
-
Tax Rate 35.46% 10.29% 7.10% 5.81% - 24.51% 31.52% -
Total Cost 44,316 168,467 127,647 85,377 88,944 463,837 379,010 -76.11%
-
Net Worth 335,866 342,561 291,919 279,697 276,808 284,067 273,410 14.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,609 - - - 6,515 - -
Div Payout % - 11.50% - - - 30.18% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 335,866 342,561 291,919 279,697 276,808 284,067 273,410 14.71%
NOSH 146,666 149,589 145,959 139,848 138,404 130,306 128,361 9.30%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.76% 24.59% 22.50% 32.71% -10.43% 4.38% 3.29% -
ROE 0.26% 14.24% 12.74% 14.97% -2.94% 7.60% 4.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.12 149.34 112.84 90.73 58.19 372.25 305.32 -77.28%
EPS 0.60 32.60 25.40 30.00 -6.00 16.60 10.50 -85.19%
DPS 0.00 3.75 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.29 2.29 2.00 2.00 2.00 2.18 2.13 4.95%
Adjusted Per Share Value based on latest NOSH - 140,317
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.45 126.27 93.09 71.72 45.52 274.17 221.52 -75.17%
EPS 0.50 27.56 21.02 23.67 -4.61 12.20 7.62 -83.75%
DPS 0.00 3.17 0.00 0.00 0.00 3.68 0.00 -
NAPS 1.8984 1.9362 1.65 1.5809 1.5646 1.6056 1.5454 14.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.50 1.56 1.36 1.26 0.915 0.87 0.81 -
P/RPS 4.53 1.04 1.21 1.39 1.57 0.23 0.27 556.50%
P/EPS 250.00 4.79 5.34 4.21 -15.54 5.25 7.71 919.00%
EY 0.40 20.90 18.73 23.76 -6.44 19.04 12.96 -90.18%
DY 0.00 2.40 0.00 0.00 0.00 5.75 0.00 -
P/NAPS 0.66 0.68 0.68 0.63 0.46 0.40 0.38 44.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 19/11/13 28/08/13 22/05/13 25/02/13 21/11/12 -
Price 1.48 1.57 1.53 1.26 1.23 0.755 0.89 -
P/RPS 4.47 1.05 1.36 1.39 2.11 0.20 0.29 520.38%
P/EPS 246.67 4.82 6.00 4.21 -20.89 4.56 8.48 847.77%
EY 0.41 20.76 16.65 23.76 -4.79 21.94 11.80 -89.37%
DY 0.00 2.39 0.00 0.00 0.00 6.62 0.00 -
P/NAPS 0.65 0.69 0.77 0.63 0.62 0.35 0.42 33.83%

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