[CRESBLD] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.61%
YoY- 345.45%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 70,301 95,025 57,189 61,428 54,807 48,299 55,716 16.71%
PBT -9,543 20,330 7,668 9,498 -2,790 9,633 16,611 -
Tax -1,381 -7,243 -1,596 -5,010 3,755 -3,551 -7,934 -68.72%
NP -10,924 13,087 6,072 4,488 965 6,082 8,677 -
-
NP to SH -10,806 11,225 4,474 3,920 13,336 2,177 4,363 -
-
Tax Rate - 35.63% 20.81% 52.75% - 36.86% 47.76% -
Total Cost 81,225 81,938 51,117 56,940 53,842 42,217 47,039 43.78%
-
Net Worth 404,305 391,224 389,403 387,099 386,908 376,788 374,894 5.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,031 - - - 6,174 - - -
Div Payout % 0.00% - - - 46.30% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 404,305 391,224 389,403 387,099 386,908 376,788 374,894 5.14%
NOSH 176,921 165,073 165,703 163,333 164,641 167,461 161,592 6.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -15.54% 13.77% 10.62% 7.31% 1.76% 12.59% 15.57% -
ROE -2.67% 2.87% 1.15% 1.01% 3.45% 0.58% 1.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.99 57.57 34.51 37.61 33.29 28.84 34.48 10.35%
EPS -6.10 6.80 2.70 2.40 8.10 1.30 2.70 -
DPS 4.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 2.30 2.37 2.35 2.37 2.35 2.25 2.32 -0.57%
Adjusted Per Share Value based on latest NOSH - 163,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.74 53.71 32.32 34.72 30.98 27.30 31.49 16.73%
EPS -6.11 6.34 2.53 2.22 7.54 1.23 2.47 -
DPS 3.97 0.00 0.00 0.00 3.49 0.00 0.00 -
NAPS 2.2852 2.2113 2.201 2.188 2.1869 2.1297 2.119 5.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.98 1.14 1.17 1.35 1.49 1.56 -
P/RPS 2.55 1.70 3.30 3.11 4.06 5.17 4.52 -31.65%
P/EPS -16.59 14.41 42.22 48.75 16.67 114.62 57.78 -
EY -6.03 6.94 2.37 2.05 6.00 0.87 1.73 -
DY 3.92 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.44 0.41 0.49 0.49 0.57 0.66 0.67 -24.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 -
Price 0.91 1.00 0.98 1.19 1.23 1.26 1.57 -
P/RPS 2.28 1.74 2.84 3.16 3.69 4.37 4.55 -36.83%
P/EPS -14.80 14.71 36.30 49.58 15.19 96.92 58.15 -
EY -6.76 6.80 2.76 2.02 6.59 1.03 1.72 -
DY 4.40 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.50 0.52 0.56 0.68 -29.72%

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