[CRESBLD] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -148.64%
YoY- -263.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 58,706 37,815 46,342 80,541 138,541 145,723 128,810 -40.69%
PBT 21,353 -4,181 49,696 -5,631 18,515 6,982 5,630 142.61%
Tax -3,467 -274 213 -2,772 -1,542 -2,479 -1,709 60.04%
NP 17,886 -4,455 49,909 -8,403 16,973 4,503 3,921 174.29%
-
NP to SH 11,578 -4,685 50,025 -8,151 16,758 3,931 4,572 85.47%
-
Tax Rate 16.24% - -0.43% - 8.33% 35.51% 30.36% -
Total Cost 40,820 42,270 -3,567 88,944 121,568 141,220 124,889 -52.45%
-
Net Worth 319,590 292,102 280,634 276,808 272,061 288,725 263,198 13.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,992 - - - 6,801 - - -
Div Payout % 51.76% - - - 40.59% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 319,590 292,102 280,634 276,808 272,061 288,725 263,198 13.77%
NOSH 159,795 146,051 140,317 138,404 136,030 135,551 123,567 18.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 30.47% -11.78% 107.70% -10.43% 12.25% 3.09% 3.04% -
ROE 3.62% -1.60% 17.83% -2.94% 6.16% 1.36% 1.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.74 25.89 33.03 58.19 101.85 107.50 104.24 -50.00%
EPS 7.30 -3.00 35.00 -6.00 12.30 2.90 3.70 57.11%
DPS 3.75 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.13 2.13 -4.10%
Adjusted Per Share Value based on latest NOSH - 138,404
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.18 21.37 26.19 45.52 78.31 82.37 72.81 -40.69%
EPS 6.54 -2.65 28.28 -4.61 9.47 2.22 2.58 85.59%
DPS 3.39 0.00 0.00 0.00 3.84 0.00 0.00 -
NAPS 1.8064 1.651 1.5862 1.5646 1.5378 1.6319 1.4877 13.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.56 1.36 1.26 0.915 0.87 0.81 0.88 -
P/RPS 4.25 5.25 3.82 1.57 0.85 0.75 0.84 193.84%
P/EPS 21.53 -42.40 3.53 -15.54 7.06 27.93 23.78 -6.39%
EY 4.64 -2.36 28.29 -6.44 14.16 3.58 4.20 6.84%
DY 2.40 0.00 0.00 0.00 5.75 0.00 0.00 -
P/NAPS 0.78 0.68 0.63 0.46 0.44 0.38 0.41 53.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 19/11/13 28/08/13 22/05/13 25/02/13 21/11/12 15/08/12 -
Price 1.57 1.53 1.26 1.23 0.755 0.89 0.83 -
P/RPS 4.27 5.91 3.82 2.11 0.74 0.83 0.80 204.48%
P/EPS 21.67 -47.70 3.53 -20.89 6.13 30.69 22.43 -2.26%
EY 4.61 -2.10 28.29 -4.79 16.32 3.26 4.46 2.22%
DY 2.39 0.00 0.00 0.00 6.62 0.00 0.00 -
P/NAPS 0.79 0.77 0.63 0.62 0.38 0.42 0.39 59.88%

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