[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -10.47%
YoY- -6.55%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 55,876 46,048 62,525 61,986 62,412 70,932 61,129 -5.82%
PBT 13,452 10,164 17,286 17,581 17,630 17,976 17,809 -17.10%
Tax -4,050 -2,540 -4,562 -5,097 -3,686 -4,092 -5,988 -23.00%
NP 9,402 7,624 12,724 12,484 13,944 13,884 11,821 -14.19%
-
NP to SH 9,402 7,624 12,724 12,484 13,944 13,884 11,821 -14.19%
-
Tax Rate 30.11% 24.99% 26.39% 28.99% 20.91% 22.76% 33.62% -
Total Cost 46,474 38,424 49,801 49,502 48,468 57,048 49,308 -3.87%
-
Net Worth 236,724 234,070 228,373 217,413 226,617 223,445 220,152 4.97%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 5,463 3,623 - - 5,422 -
Div Payout % - - 42.94% 29.03% - - 45.87% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 236,724 234,070 228,373 217,413 226,617 223,445 220,152 4.97%
NOSH 111,662 111,461 109,269 108,706 108,429 108,468 108,449 1.97%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 16.83% 16.56% 20.35% 20.14% 22.34% 19.57% 19.34% -
ROE 3.97% 3.26% 5.57% 5.74% 6.15% 6.21% 5.37% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 50.04 41.31 57.22 57.02 57.56 65.39 56.37 -7.65%
EPS 8.42 6.84 11.64 11.48 12.86 12.80 10.90 -15.85%
DPS 0.00 0.00 5.00 3.33 0.00 0.00 5.00 -
NAPS 2.12 2.10 2.09 2.00 2.09 2.06 2.03 2.94%
Adjusted Per Share Value based on latest NOSH - 108,571
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 19.92 16.42 22.29 22.10 22.25 25.29 21.80 -5.85%
EPS 3.35 2.72 4.54 4.45 4.97 4.95 4.21 -14.16%
DPS 0.00 0.00 1.95 1.29 0.00 0.00 1.93 -
NAPS 0.8441 0.8346 0.8143 0.7752 0.808 0.7967 0.785 4.97%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.03 0.80 0.86 0.95 1.03 1.48 1.12 -
P/RPS 2.06 1.94 1.50 1.67 1.79 2.26 1.99 2.33%
P/EPS 12.23 11.70 7.39 8.27 8.01 11.56 10.28 12.31%
EY 8.17 8.55 13.54 12.09 12.49 8.65 9.73 -11.02%
DY 0.00 0.00 5.81 3.51 0.00 0.00 4.46 -
P/NAPS 0.49 0.38 0.41 0.48 0.49 0.72 0.55 -7.43%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 -
Price 0.98 0.91 0.84 0.90 0.98 1.24 1.26 -
P/RPS 1.96 2.20 1.47 1.58 1.70 1.90 2.24 -8.53%
P/EPS 11.64 13.30 7.21 7.84 7.62 9.69 11.56 0.46%
EY 8.59 7.52 13.86 12.76 13.12 10.32 8.65 -0.46%
DY 0.00 0.00 5.95 3.70 0.00 0.00 3.97 -
P/NAPS 0.46 0.43 0.40 0.45 0.47 0.60 0.62 -18.08%

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