[CRESBLD] QoQ 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- 713.73%
YoY- 994.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter 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 58,706 37,815 46,342 80,541 138,541 145,723 -51.96%
PBT 6,591 21,353 -4,181 49,696 -5,631 18,515 6,982 -3.77%
Tax -2,337 -3,467 -274 213 -2,772 -1,542 -2,479 -3.85%
NP 4,254 17,886 -4,455 49,909 -8,403 16,973 4,503 -3.72%
-
NP to SH 880 11,578 -4,685 50,025 -8,151 16,758 3,931 -63.16%
-
Tax Rate 35.46% 16.24% - -0.43% - 8.33% 35.51% -
Total Cost 44,316 40,820 42,270 -3,567 88,944 121,568 141,220 -53.85%
-
Net Worth 335,866 319,590 292,102 280,634 276,808 272,061 288,725 10.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,992 - - - 6,801 - -
Div Payout % - 51.76% - - - 40.59% - -
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 335,866 319,590 292,102 280,634 276,808 272,061 288,725 10.61%
NOSH 146,666 159,795 146,051 140,317 138,404 136,030 135,551 5.39%
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% 30.47% -11.78% 107.70% -10.43% 12.25% 3.09% -
ROE 0.26% 3.62% -1.60% 17.83% -2.94% 6.16% 1.36% -
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 36.74 25.89 33.03 58.19 101.85 107.50 -54.41%
EPS 0.60 7.30 -3.00 35.00 -6.00 12.30 2.90 -65.05%
DPS 0.00 3.75 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.29 2.00 2.00 2.00 2.00 2.00 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 33.18 21.37 26.19 45.52 78.31 82.37 -51.96%
EPS 0.50 6.54 -2.65 28.28 -4.61 9.47 2.22 -63.01%
DPS 0.00 3.39 0.00 0.00 0.00 3.84 0.00 -
NAPS 1.8984 1.8064 1.651 1.5862 1.5646 1.5378 1.6319 10.62%
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 4.25 5.25 3.82 1.57 0.85 0.75 232.02%
P/EPS 250.00 21.53 -42.40 3.53 -15.54 7.06 27.93 331.67%
EY 0.40 4.64 -2.36 28.29 -6.44 14.16 3.58 -76.83%
DY 0.00 2.40 0.00 0.00 0.00 5.75 0.00 -
P/NAPS 0.66 0.78 0.68 0.63 0.46 0.44 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 4.27 5.91 3.82 2.11 0.74 0.83 207.56%
P/EPS 246.67 21.67 -47.70 3.53 -20.89 6.13 30.69 301.75%
EY 0.41 4.61 -2.10 28.29 -4.79 16.32 3.26 -74.92%
DY 0.00 2.39 0.00 0.00 0.00 6.62 0.00 -
P/NAPS 0.65 0.79 0.77 0.63 0.62 0.38 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