[CRESBLD] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 24.04%
YoY- 332.68%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 48,570 80,541 117,385 64,592 92,185 61,379 69,209 -5.72%
PBT 6,591 -5,631 6,237 19,732 5,692 4,253 5,898 1.86%
Tax -2,337 -2,772 -1,753 -2,448 -1,696 -955 -1,808 4.36%
NP 4,254 -8,403 4,484 17,284 3,996 3,298 4,090 0.65%
-
NP to SH 880 -8,151 4,975 17,290 3,996 3,298 4,090 -22.58%
-
Tax Rate 35.46% - 28.11% 12.41% 29.80% 22.45% 30.65% -
Total Cost 44,316 88,944 112,901 47,308 88,189 58,081 65,119 -6.21%
-
Net Worth 335,866 276,808 273,625 258,728 236,013 222,309 220,612 7.25%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 335,866 276,808 273,625 258,728 236,013 222,309 220,612 7.25%
NOSH 146,666 138,404 124,375 124,388 124,874 122,148 123,939 2.84%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.76% -10.43% 3.82% 26.76% 4.33% 5.37% 5.91% -
ROE 0.26% -2.94% 1.82% 6.68% 1.69% 1.48% 1.85% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 33.12 58.19 94.38 51.93 73.82 50.25 55.84 -8.33%
EPS 0.60 -6.00 4.00 13.90 3.20 2.70 3.30 -24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.00 2.20 2.08 1.89 1.82 1.78 4.28%
Adjusted Per Share Value based on latest NOSH - 124,388
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 27.45 45.52 66.35 36.51 52.10 34.69 39.12 -5.73%
EPS 0.50 -4.61 2.81 9.77 2.26 1.86 2.31 -22.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8984 1.5646 1.5466 1.4624 1.334 1.2565 1.2469 7.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.50 0.915 0.61 0.55 0.58 0.38 0.79 -
P/RPS 4.53 1.57 0.65 1.06 0.79 0.76 1.41 21.46%
P/EPS 250.00 -15.54 15.25 3.96 18.12 14.07 23.94 47.81%
EY 0.40 -6.44 6.56 25.27 5.52 7.11 4.18 -32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.46 0.28 0.26 0.31 0.21 0.44 6.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 22/05/13 23/05/12 25/05/11 25/05/10 21/05/09 26/05/08 -
Price 1.48 1.23 0.81 0.58 0.56 0.45 0.80 -
P/RPS 4.47 2.11 0.86 1.12 0.76 0.90 1.43 20.90%
P/EPS 246.67 -20.89 20.25 4.17 17.50 16.67 24.24 47.18%
EY 0.41 -4.79 4.94 23.97 5.71 6.00 4.13 -31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.37 0.28 0.30 0.25 0.45 6.31%

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