[CRESBLD] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 26.05%
YoY- 18.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Revenue 276,836 324,176 235,592 213,800 225,188 130,892 0 -
PBT 23,592 47,032 34,632 29,520 25,472 21,976 -28,324 -
Tax -7,232 -16,072 -12,124 -9,020 -8,140 -14,348 0 -
NP 16,360 30,960 22,508 20,500 17,332 7,628 -28,324 -
-
NP to SH 16,360 30,960 22,508 20,500 17,284 15,880 -28,324 -
-
Tax Rate 30.65% 34.17% 35.01% 30.56% 31.96% 65.29% - -
Total Cost 260,476 293,216 213,084 193,300 207,856 123,264 28,324 42.60%
-
Net Worth 220,612 186,742 159,431 81,123 63,575 21,491 -231,331 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Net Worth 220,612 186,742 159,431 81,123 63,575 21,491 -231,331 -
NOSH 123,939 122,857 117,229 113,888 113,710 76,346 50,255 15.53%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
NP Margin 5.91% 9.55% 9.55% 9.59% 7.70% 5.83% 0.00% -
ROE 7.42% 16.58% 14.12% 25.27% 27.19% 73.89% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
RPS 223.36 263.86 200.97 187.73 198.04 171.45 0.00 -
EPS 13.20 25.20 19.20 18.00 15.20 20.80 -56.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.52 1.36 0.7123 0.5591 0.2815 -4.6031 -
Adjusted Per Share Value based on latest NOSH - 113,888
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
RPS 156.47 183.23 133.16 120.84 127.28 73.98 0.00 -
EPS 9.25 17.50 12.72 11.59 9.77 8.98 -16.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2469 1.0555 0.9011 0.4585 0.3593 0.1215 -1.3075 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 -
Price 0.79 0.78 0.75 1.15 1.19 0.18 0.18 -
P/RPS 0.35 0.30 0.37 0.61 0.60 0.10 0.00 -
P/EPS 5.98 3.10 3.91 6.39 7.83 0.87 -0.32 -
EY 16.71 32.31 25.60 15.65 12.77 115.56 -313.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.55 1.61 2.13 0.64 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Date 26/05/08 23/05/07 23/05/06 17/05/05 15/06/04 09/06/03 28/02/02 -
Price 0.80 0.82 0.81 0.96 0.96 0.18 0.18 -
P/RPS 0.36 0.31 0.40 0.51 0.48 0.10 0.00 -
P/EPS 6.06 3.25 4.22 5.33 6.32 0.87 -0.32 -
EY 16.50 30.73 23.70 18.75 15.83 115.56 -313.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.60 1.35 1.72 0.64 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