[CRESBLD] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 180.81%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 61,889 63,443 53,450 70,395 64,126 75,473 56,297 6.51%
PBT 2,938 5,464 7,380 8,050 2,826 8,049 6,368 -40.26%
Tax -1,319 -2,541 -2,255 -3,206 -1,087 -2,701 -2,035 -25.08%
NP 1,619 2,923 5,125 4,844 1,739 5,348 4,333 -48.09%
-
NP to SH 1,619 2,923 5,125 4,844 1,725 5,348 4,321 -47.99%
-
Tax Rate 44.89% 46.50% 30.56% 39.83% 38.46% 33.56% 31.96% -
Total Cost 60,270 60,520 48,325 65,551 62,387 70,125 51,964 10.38%
-
Net Worth 84,005 83,710 81,123 75,379 69,304 69,728 63,575 20.39%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,280 2,248 - 4,545 - - - -
Div Payout % 140.85% 76.92% - 93.84% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 84,005 83,710 81,123 75,379 69,304 69,728 63,575 20.39%
NOSH 114,014 112,423 113,888 113,642 112,745 113,787 113,710 0.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.62% 4.61% 9.59% 6.88% 2.71% 7.09% 7.70% -
ROE 1.93% 3.49% 6.32% 6.43% 2.49% 7.67% 6.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.28 56.43 46.93 61.94 56.88 66.33 49.51 6.31%
EPS 1.42 2.60 4.50 4.20 1.53 4.70 3.80 -48.08%
DPS 2.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7368 0.7446 0.7123 0.6633 0.6147 0.6128 0.5591 20.18%
Adjusted Per Share Value based on latest NOSH - 113,642
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.98 35.86 30.21 39.79 36.25 42.66 31.82 6.50%
EPS 0.92 1.65 2.90 2.74 0.98 3.02 2.44 -47.77%
DPS 1.29 1.27 0.00 2.57 0.00 0.00 0.00 -
NAPS 0.4748 0.4731 0.4585 0.4261 0.3917 0.3941 0.3593 20.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.73 0.92 1.15 0.66 0.80 1.04 1.19 -
P/RPS 1.34 1.63 2.45 1.07 1.41 1.57 2.40 -32.17%
P/EPS 51.41 35.38 25.56 15.48 52.29 22.13 31.32 39.10%
EY 1.95 2.83 3.91 6.46 1.91 4.52 3.19 -27.95%
DY 2.74 2.17 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 1.61 1.00 1.30 1.70 2.13 -39.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 24/08/05 17/05/05 28/02/05 24/11/04 11/08/04 15/06/04 -
Price 0.61 0.85 0.96 1.11 0.78 0.90 0.96 -
P/RPS 1.12 1.51 2.05 1.79 1.37 1.36 1.94 -30.64%
P/EPS 42.96 32.69 21.33 26.04 50.98 19.15 25.26 42.43%
EY 2.33 3.06 4.69 3.84 1.96 5.22 3.96 -29.76%
DY 3.28 2.35 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 0.83 1.14 1.35 1.67 1.27 1.47 1.72 -38.45%

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