[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -1.95%
YoY- -187.93%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 172,880 82,822 289,956 195,078 118,079 61,861 465,750 -48.38%
PBT -8,221 -4,565 -86,121 -10,930 -12,184 1,670 22,242 -
Tax 1,791 732 11,295 -2,465 -1,527 -1,415 -5,308 -
NP -6,430 -3,833 -74,826 -13,395 -13,711 255 16,934 -
-
NP to SH -8,307 -4,551 -77,111 -15,304 -15,012 -421 19,266 -
-
Tax Rate - - - - - 84.73% 23.86% -
Total Cost 179,310 86,655 364,782 208,473 131,790 61,606 448,816 -45.78%
-
Net Worth 397,162 403,646 408,509 476,594 476,594 492,762 498,399 -14.05%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 5,776 -
Div Payout % - - - - - - 29.98% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 397,162 403,646 408,509 476,594 476,594 492,762 498,399 -14.05%
NOSH 162,107 176,921 176,921 176,921 176,921 176,921 176,921 -5.66%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -3.72% -4.63% -25.81% -6.87% -11.61% 0.41% 3.64% -
ROE -2.09% -1.13% -18.88% -3.21% -3.15% -0.09% 3.87% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 106.65 51.09 178.87 120.34 72.84 38.04 282.22 -47.76%
EPS -5.10 -2.80 -47.50 -9.40 -9.20 -0.30 11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.45 2.49 2.52 2.94 2.94 3.03 3.02 -13.02%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 97.72 46.81 163.89 110.26 66.74 34.97 263.25 -48.38%
EPS -4.70 -2.57 -43.58 -8.65 -8.49 -0.24 10.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
NAPS 2.2448 2.2815 2.309 2.6938 2.6938 2.7852 2.8171 -14.06%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.59 0.66 0.75 0.745 0.75 0.64 0.915 -
P/RPS 0.55 1.29 0.42 0.62 1.03 1.68 0.32 43.53%
P/EPS -11.51 -23.51 -1.58 -7.89 -8.10 -247.23 7.84 -
EY -8.69 -4.25 -63.42 -12.67 -12.35 -0.40 12.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.83 -
P/NAPS 0.24 0.27 0.30 0.25 0.26 0.21 0.30 -13.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 22/09/21 25/05/21 26/02/21 25/11/20 26/08/20 24/06/20 27/02/20 -
Price 0.565 0.625 0.66 0.71 0.735 0.74 0.87 -
P/RPS 0.53 1.22 0.37 0.59 1.01 1.95 0.31 43.02%
P/EPS -11.03 -22.26 -1.39 -7.52 -7.94 -285.85 7.45 -
EY -9.07 -4.49 -72.07 -13.30 -12.60 -0.35 13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.02 -
P/NAPS 0.23 0.25 0.26 0.24 0.25 0.24 0.29 -14.33%

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