[CRESBLD] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 91.72%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 245,516 276,836 324,176 235,592 213,800 225,188 130,892 11.04%
PBT 17,012 23,592 47,032 34,632 29,520 25,472 21,976 -4.17%
Tax -3,820 -7,232 -16,072 -12,124 -9,020 -8,140 -14,348 -19.77%
NP 13,192 16,360 30,960 22,508 20,500 17,332 7,628 9.55%
-
NP to SH 13,192 16,360 30,960 22,508 20,500 17,284 15,880 -3.04%
-
Tax Rate 22.45% 30.65% 34.17% 35.01% 30.56% 31.96% 65.29% -
Total Cost 232,324 260,476 293,216 213,084 193,300 207,856 123,264 11.13%
-
Net Worth 222,309 220,612 186,742 159,431 81,123 63,575 21,491 47.55%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 222,309 220,612 186,742 159,431 81,123 63,575 21,491 47.55%
NOSH 122,148 123,939 122,857 117,229 113,888 113,710 76,346 8.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.37% 5.91% 9.55% 9.55% 9.59% 7.70% 5.83% -
ROE 5.93% 7.42% 16.58% 14.12% 25.27% 27.19% 73.89% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 201.00 223.36 263.86 200.97 187.73 198.04 171.45 2.68%
EPS 10.80 13.20 25.20 19.20 18.00 15.20 20.80 -10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.52 1.36 0.7123 0.5591 0.2815 36.45%
Adjusted Per Share Value based on latest NOSH - 117,229
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 138.77 156.47 183.23 133.16 120.84 127.28 73.98 11.04%
EPS 7.46 9.25 17.50 12.72 11.59 9.77 8.98 -3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2565 1.2469 1.0555 0.9011 0.4585 0.3593 0.1215 47.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.38 0.79 0.78 0.75 1.15 1.19 0.18 -
P/RPS 0.19 0.35 0.30 0.37 0.61 0.60 0.10 11.27%
P/EPS 3.52 5.98 3.10 3.91 6.39 7.83 0.87 26.20%
EY 28.42 16.71 32.31 25.60 15.65 12.77 115.56 -20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.44 0.51 0.55 1.61 2.13 0.64 -16.93%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 26/05/08 23/05/07 23/05/06 17/05/05 15/06/04 09/06/03 -
Price 0.45 0.80 0.82 0.81 0.96 0.96 0.18 -
P/RPS 0.22 0.36 0.31 0.40 0.51 0.48 0.10 14.02%
P/EPS 4.17 6.06 3.25 4.22 5.33 6.32 0.87 29.81%
EY 24.00 16.50 30.73 23.70 18.75 15.83 115.56 -23.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.45 0.54 0.60 1.35 1.72 0.64 -14.48%

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