[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -3.26%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 70,320 84,463 81,016 76,682 73,724 83,904 85,506 -12.25%
PBT 18,704 25,534 23,408 21,016 21,640 23,083 23,990 -15.32%
Tax -5,132 -6,267 -6,417 -5,854 -5,772 -7,026 -6,861 -17.64%
NP 13,572 19,267 16,990 15,162 15,868 16,057 17,129 -14.41%
-
NP to SH 12,632 18,733 16,416 14,442 14,928 16,057 17,129 -18.41%
-
Tax Rate 27.44% 24.54% 27.41% 27.85% 26.67% 30.44% 28.60% -
Total Cost 56,748 65,196 64,025 61,520 57,856 67,847 68,377 -11.71%
-
Net Worth 307,303 304,496 297,528 295,919 296,573 291,147 267,472 9.72%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 9,913 5,667 8,495 - 9,751 5,543 -
Div Payout % - 52.92% 34.52% 58.82% - 60.73% 32.36% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 307,303 304,496 297,528 295,919 296,573 291,147 267,472 9.72%
NOSH 141,614 141,626 141,680 141,588 141,901 139,304 138,586 1.45%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 19.30% 22.81% 20.97% 19.77% 21.52% 19.14% 20.03% -
ROE 4.11% 6.15% 5.52% 4.88% 5.03% 5.52% 6.40% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 49.66 59.64 57.18 54.16 51.95 60.23 61.70 -13.50%
EPS 8.92 13.20 11.59 10.20 10.52 11.80 12.36 -19.59%
DPS 0.00 7.00 4.00 6.00 0.00 7.00 4.00 -
NAPS 2.17 2.15 2.10 2.09 2.09 2.09 1.93 8.15%
Adjusted Per Share Value based on latest NOSH - 141,829
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 25.07 30.12 28.89 27.34 26.29 29.92 30.49 -12.26%
EPS 4.50 6.68 5.85 5.15 5.32 5.73 6.11 -18.49%
DPS 0.00 3.53 2.02 3.03 0.00 3.48 1.98 -
NAPS 1.0957 1.0857 1.0609 1.0551 1.0574 1.0381 0.9537 9.72%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.01 0.84 0.98 1.04 1.06 1.12 1.15 -
P/RPS 2.03 1.41 1.71 1.92 2.04 1.86 1.86 6.02%
P/EPS 11.32 6.35 8.46 10.20 10.08 9.72 9.30 14.04%
EY 8.83 15.75 11.82 9.81 9.92 10.29 10.75 -12.32%
DY 0.00 8.33 4.08 5.77 0.00 6.25 3.48 -
P/NAPS 0.47 0.39 0.47 0.50 0.51 0.54 0.60 -15.06%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 31/03/06 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 -
Price 1.00 0.90 0.88 0.95 1.04 1.05 1.03 -
P/RPS 2.01 1.51 1.54 1.75 2.00 1.74 1.67 13.18%
P/EPS 11.21 6.80 7.59 9.31 9.89 9.11 8.33 21.95%
EY 8.92 14.70 13.17 10.74 10.12 10.98 12.00 -17.98%
DY 0.00 7.78 4.55 6.32 0.00 6.67 3.88 -
P/NAPS 0.46 0.42 0.42 0.45 0.50 0.50 0.53 -9.03%

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