[CRESNDO] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 14.11%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 76,900 71,286 70,320 84,463 81,016 76,682 73,724 2.84%
PBT 27,268 19,512 18,704 25,534 23,408 21,016 21,640 16.61%
Tax -7,270 -5,400 -5,132 -6,267 -6,417 -5,854 -5,772 16.57%
NP 19,997 14,112 13,572 19,267 16,990 15,162 15,868 16.62%
-
NP to SH 19,345 13,244 12,632 18,733 16,416 14,442 14,928 18.80%
-
Tax Rate 26.66% 27.68% 27.44% 24.54% 27.41% 27.85% 26.67% -
Total Cost 56,902 57,174 56,748 65,196 64,025 61,520 57,856 -1.09%
-
Net Worth 311,109 305,630 307,303 304,496 297,528 295,919 296,573 3.23%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 5,656 8,489 - 9,913 5,667 8,495 - -
Div Payout % 29.24% 64.10% - 52.92% 34.52% 58.82% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 311,109 305,630 307,303 304,496 297,528 295,919 296,573 3.23%
NOSH 141,413 141,495 141,614 141,626 141,680 141,588 141,901 -0.22%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 26.00% 19.80% 19.30% 22.81% 20.97% 19.77% 21.52% -
ROE 6.22% 4.33% 4.11% 6.15% 5.52% 4.88% 5.03% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 54.38 50.38 49.66 59.64 57.18 54.16 51.95 3.08%
EPS 13.68 9.36 8.92 13.20 11.59 10.20 10.52 19.08%
DPS 4.00 6.00 0.00 7.00 4.00 6.00 0.00 -
NAPS 2.20 2.16 2.17 2.15 2.10 2.09 2.09 3.46%
Adjusted Per Share Value based on latest NOSH - 141,514
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 27.42 25.42 25.07 30.12 28.89 27.34 26.29 2.83%
EPS 6.90 4.72 4.50 6.68 5.85 5.15 5.32 18.87%
DPS 2.02 3.03 0.00 3.53 2.02 3.03 0.00 -
NAPS 1.1093 1.0897 1.0957 1.0857 1.0609 1.0551 1.0574 3.23%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.98 0.99 1.01 0.84 0.98 1.04 1.06 -
P/RPS 1.80 1.97 2.03 1.41 1.71 1.92 2.04 -7.98%
P/EPS 7.16 10.58 11.32 6.35 8.46 10.20 10.08 -20.34%
EY 13.96 9.45 8.83 15.75 11.82 9.81 9.92 25.50%
DY 4.08 6.06 0.00 8.33 4.08 5.77 0.00 -
P/NAPS 0.45 0.46 0.47 0.39 0.47 0.50 0.51 -7.98%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 28/09/06 29/06/06 31/03/06 21/12/05 22/09/05 29/06/05 -
Price 0.95 1.01 1.00 0.90 0.88 0.95 1.04 -
P/RPS 1.75 2.00 2.01 1.51 1.54 1.75 2.00 -8.49%
P/EPS 6.94 10.79 11.21 6.80 7.59 9.31 9.89 -20.98%
EY 14.40 9.27 8.92 14.70 13.17 10.74 10.12 26.42%
DY 4.21 5.94 0.00 7.78 4.55 6.32 0.00 -
P/NAPS 0.43 0.47 0.46 0.42 0.42 0.45 0.50 -9.54%

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