[CRESBLD] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -24.48%
YoY- -551.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 250,933 255,038 256,721 301,505 344,757 310,917 289,956 -9.21%
PBT -38,964 -43,222 -48,338 -103,962 -82,158 -92,356 -86,121 -41.15%
Tax 2,879 4,398 5,306 19,154 14,613 13,442 11,295 -59.89%
NP -36,085 -38,824 -43,032 -84,808 -67,545 -78,914 -74,826 -38.58%
-
NP to SH -36,919 -40,251 -44,465 -87,640 -70,406 -81,241 -77,111 -38.88%
-
Tax Rate - - - - - - - -
Total Cost 287,018 293,862 299,753 386,313 412,302 389,831 364,782 -14.80%
-
Net Worth 359,877 361,498 361,498 380,951 397,162 403,646 408,509 -8.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 359,877 361,498 361,498 380,951 397,162 403,646 408,509 -8.12%
NOSH 176,921 176,921 176,921 162,107 162,107 176,921 176,921 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -14.38% -15.22% -16.76% -28.13% -19.59% -25.38% -25.81% -
ROE -10.26% -11.13% -12.30% -23.01% -17.73% -20.13% -18.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 154.79 157.33 158.37 185.99 212.67 191.80 178.87 -9.21%
EPS -22.77 -24.83 -27.43 -54.06 -43.43 -50.12 -47.57 -38.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.23 2.23 2.35 2.45 2.49 2.52 -8.12%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 141.83 144.15 145.10 170.42 194.86 175.74 163.89 -9.21%
EPS -20.87 -22.75 -25.13 -49.54 -39.80 -45.92 -43.58 -38.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0341 2.0433 2.0433 2.1532 2.2448 2.2815 2.309 -8.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.505 0.52 0.535 0.61 0.59 0.66 0.75 -
P/RPS 0.33 0.33 0.34 0.33 0.28 0.34 0.42 -14.88%
P/EPS -2.22 -2.09 -1.95 -1.13 -1.36 -1.32 -1.58 25.52%
EY -45.10 -47.75 -51.27 -88.63 -73.61 -75.93 -63.42 -20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.26 0.24 0.27 0.30 -16.27%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 25/02/22 24/11/21 22/09/21 25/05/21 26/02/21 -
Price 0.505 0.53 0.57 0.55 0.565 0.625 0.66 -
P/RPS 0.33 0.34 0.36 0.30 0.27 0.33 0.37 -7.36%
P/EPS -2.22 -2.13 -2.08 -1.02 -1.30 -1.25 -1.39 36.75%
EY -45.10 -46.85 -48.12 -98.30 -76.87 -80.19 -72.07 -26.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.26 0.23 0.23 0.25 0.26 -7.86%

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