[CRESBLD] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -109.37%
YoY- -219.18%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 55,716 48,570 58,706 37,815 46,342 80,541 138,541 -45.60%
PBT 16,611 6,591 21,353 -4,181 49,696 -5,631 18,515 -6.99%
Tax -7,934 -2,337 -3,467 -274 213 -2,772 -1,542 198.93%
NP 8,677 4,254 17,886 -4,455 49,909 -8,403 16,973 -36.14%
-
NP to SH 4,363 880 11,578 -4,685 50,025 -8,151 16,758 -59.32%
-
Tax Rate 47.76% 35.46% 16.24% - -0.43% - 8.33% -
Total Cost 47,039 44,316 40,820 42,270 -3,567 88,944 121,568 -46.99%
-
Net Worth 374,894 335,866 319,590 292,102 280,634 276,808 272,061 23.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,992 - - - 6,801 -
Div Payout % - - 51.76% - - - 40.59% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 374,894 335,866 319,590 292,102 280,634 276,808 272,061 23.90%
NOSH 161,592 146,666 159,795 146,051 140,317 138,404 136,030 12.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.57% 8.76% 30.47% -11.78% 107.70% -10.43% 12.25% -
ROE 1.16% 0.26% 3.62% -1.60% 17.83% -2.94% 6.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.48 33.12 36.74 25.89 33.03 58.19 101.85 -51.52%
EPS 2.70 0.60 7.30 -3.00 35.00 -6.00 12.30 -63.71%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 5.00 -
NAPS 2.32 2.29 2.00 2.00 2.00 2.00 2.00 10.43%
Adjusted Per Share Value based on latest NOSH - 146,051
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.49 27.45 33.18 21.37 26.19 45.52 78.31 -45.61%
EPS 2.47 0.50 6.54 -2.65 28.28 -4.61 9.47 -59.27%
DPS 0.00 0.00 3.39 0.00 0.00 0.00 3.84 -
NAPS 2.119 1.8984 1.8064 1.651 1.5862 1.5646 1.5378 23.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.50 1.56 1.36 1.26 0.915 0.87 -
P/RPS 4.52 4.53 4.25 5.25 3.82 1.57 0.85 205.59%
P/EPS 57.78 250.00 21.53 -42.40 3.53 -15.54 7.06 307.68%
EY 1.73 0.40 4.64 -2.36 28.29 -6.44 14.16 -75.47%
DY 0.00 0.00 2.40 0.00 0.00 0.00 5.75 -
P/NAPS 0.67 0.66 0.78 0.68 0.63 0.46 0.44 32.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 22/05/13 25/02/13 -
Price 1.57 1.48 1.57 1.53 1.26 1.23 0.755 -
P/RPS 4.55 4.47 4.27 5.91 3.82 2.11 0.74 236.74%
P/EPS 58.15 246.67 21.67 -47.70 3.53 -20.89 6.13 349.96%
EY 1.72 0.41 4.61 -2.10 28.29 -4.79 16.32 -77.77%
DY 0.00 0.00 2.39 0.00 0.00 0.00 6.62 -
P/NAPS 0.68 0.65 0.79 0.77 0.63 0.62 0.38 47.55%

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