[CRESBLD] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Revenue 253,006 266,291 194,074 35 35 28,882 74,685 51.13%
PBT 20,194 25,293 26,220 -49,742 -49,742 -77,156 -43,613 -
Tax -8,454 -9,029 -11,023 0 0 0 43,613 -
NP 11,740 16,264 15,197 -49,742 -49,742 -77,156 0 -
-
NP to SH 11,740 16,264 17,210 -49,742 -49,742 -77,156 -43,893 -
-
Tax Rate 41.86% 35.70% 42.04% - - - - -
Total Cost 241,266 250,027 178,877 49,777 49,777 106,038 74,685 16.93%
-
Net Worth 152,760 145,730 47,802 -273,960 -273,960 -224,224 -147,065 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Div 4,560 4,554 3,761 - - - - -
Div Payout % 38.84% 28.00% 21.86% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Net Worth 152,760 145,730 47,802 -273,960 -273,960 -224,224 -147,065 -
NOSH 114,000 113,852 94,043 50,249 50,249 50,249 50,249 16.87%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
NP Margin 4.64% 6.11% 7.83% -142,120.00% -142,120.00% -267.14% 0.00% -
ROE 7.69% 11.16% 36.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
RPS 221.94 233.89 206.37 0.07 0.07 57.48 148.63 29.31%
EPS 10.30 14.30 18.30 -98.99 -98.99 -153.54 -87.35 -
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.28 0.5083 -5.452 -5.452 -4.4622 -2.9267 -
Adjusted Per Share Value based on latest NOSH - 50,237
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
RPS 143.00 150.51 109.69 0.02 0.02 16.32 42.21 51.14%
EPS 6.64 9.19 9.73 -28.12 -28.12 -43.61 -24.81 -
DPS 2.58 2.57 2.13 0.00 0.00 0.00 0.00 -
NAPS 0.8634 0.8237 0.2702 -1.5485 -1.5485 -1.2674 -0.8312 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Date 30/12/05 31/12/04 31/12/03 30/09/02 30/09/02 28/09/01 29/09/00 -
Price 0.62 0.66 1.07 0.18 0.18 0.17 0.55 -
P/RPS 0.28 0.28 0.52 258.43 258.43 0.30 0.37 -1.30%
P/EPS 6.02 4.62 5.85 -0.18 -0.18 -0.11 -0.63 -
EY 16.61 21.64 17.10 -549.94 -549.94 -903.21 -158.82 -
DY 6.45 6.06 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 2.11 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 30/09/00 CAGR
Date 27/02/06 28/02/05 24/02/04 29/11/02 29/11/02 30/11/01 29/11/00 -
Price 0.70 1.11 1.15 0.18 0.18 0.18 0.54 -
P/RPS 0.32 0.47 0.56 258.43 258.43 0.31 0.36 0.60%
P/EPS 6.80 7.77 6.28 -0.18 -0.18 -0.12 -0.62 -
EY 14.71 12.87 15.91 -549.94 -549.94 -853.03 -161.76 -
DY 5.71 3.60 3.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.87 2.26 0.00 0.00 0.00 0.00 -

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