[CRESBLD] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -5.36%
YoY- -1021.62%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 256,721 301,505 344,757 310,917 289,956 288,407 296,904 -9.21%
PBT -48,338 -103,962 -82,158 -92,356 -86,121 -13,983 -14,942 118.26%
Tax 5,306 19,154 14,613 13,442 11,295 -1,052 2,963 47.30%
NP -43,032 -84,808 -67,545 -78,914 -74,826 -15,035 -11,979 134.01%
-
NP to SH -44,465 -87,640 -70,406 -81,241 -77,111 -13,442 -9,919 171.13%
-
Tax Rate - - - - - - - -
Total Cost 299,753 386,313 412,302 389,831 364,782 303,442 308,883 -1.97%
-
Net Worth 361,498 380,951 397,162 403,646 408,509 476,594 476,594 -16.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - 5,776 5,776 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 361,498 380,951 397,162 403,646 408,509 476,594 476,594 -16.78%
NOSH 176,921 162,107 162,107 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -16.76% -28.13% -19.59% -25.38% -25.81% -5.21% -4.03% -
ROE -12.30% -23.01% -17.73% -20.13% -18.88% -2.82% -2.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.37 185.99 212.67 191.80 178.87 177.91 183.15 -9.21%
EPS -27.43 -54.06 -43.43 -50.12 -47.57 -8.29 -6.12 171.10%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.56 -
NAPS 2.23 2.35 2.45 2.49 2.52 2.94 2.94 -16.78%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 145.10 170.42 194.86 175.74 163.89 163.01 167.82 -9.21%
EPS -25.13 -49.54 -39.80 -45.92 -43.58 -7.60 -5.61 170.99%
DPS 0.00 0.00 0.00 0.00 0.00 3.26 3.26 -
NAPS 2.0433 2.1532 2.2448 2.2815 2.309 2.6938 2.6938 -16.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.535 0.61 0.59 0.66 0.75 0.745 0.75 -
P/RPS 0.34 0.33 0.28 0.34 0.42 0.42 0.41 -11.70%
P/EPS -1.95 -1.13 -1.36 -1.32 -1.58 -8.98 -12.26 -70.54%
EY -51.27 -88.63 -73.61 -75.93 -63.42 -11.13 -8.16 239.36%
DY 0.00 0.00 0.00 0.00 0.00 4.70 4.75 -
P/NAPS 0.24 0.26 0.24 0.27 0.30 0.25 0.26 -5.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 22/09/21 25/05/21 26/02/21 25/11/20 26/08/20 -
Price 0.57 0.55 0.565 0.625 0.66 0.71 0.735 -
P/RPS 0.36 0.30 0.27 0.33 0.37 0.40 0.40 -6.76%
P/EPS -2.08 -1.02 -1.30 -1.25 -1.39 -8.56 -12.01 -68.83%
EY -48.12 -98.30 -76.87 -80.19 -72.07 -11.68 -8.32 221.17%
DY 0.00 0.00 0.00 0.00 0.00 4.93 4.85 -
P/NAPS 0.26 0.23 0.23 0.25 0.26 0.24 0.25 2.64%

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