[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 19.72%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 69,708 50,020 62,433 64,877 55,876 46,048 62,525 7.52%
PBT 20,392 12,828 17,642 16,172 13,452 10,164 17,286 11.65%
Tax -7,240 -4,840 -4,678 -4,916 -4,050 -2,540 -4,562 36.09%
NP 13,152 7,988 12,964 11,256 9,402 7,624 12,724 2.23%
-
NP to SH 13,152 7,988 12,964 11,256 9,402 7,624 12,724 2.23%
-
Tax Rate 35.50% 37.73% 26.52% 30.40% 30.11% 24.99% 26.39% -
Total Cost 56,556 42,032 49,469 53,621 46,474 38,424 49,801 8.85%
-
Net Worth 262,216 254,284 238,700 234,437 236,724 234,070 228,373 9.65%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 8,237 - 6,820 3,757 - - 5,463 31.52%
Div Payout % 62.63% - 52.61% 33.38% - - 42.94% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 262,216 254,284 238,700 234,437 236,724 234,070 228,373 9.65%
NOSH 137,286 133,133 113,666 112,710 111,662 111,461 109,269 16.45%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 18.87% 15.97% 20.76% 17.35% 16.83% 16.56% 20.35% -
ROE 5.02% 3.14% 5.43% 4.80% 3.97% 3.26% 5.57% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 50.78 37.57 54.93 57.56 50.04 41.31 57.22 -7.65%
EPS 9.58 6.00 11.41 9.99 8.42 6.84 11.64 -12.18%
DPS 6.00 0.00 6.00 3.33 0.00 0.00 5.00 12.93%
NAPS 1.91 1.91 2.10 2.08 2.12 2.10 2.09 -5.83%
Adjusted Per Share Value based on latest NOSH - 115,107
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 24.85 17.83 22.26 23.13 19.92 16.42 22.29 7.52%
EPS 4.69 2.85 4.62 4.01 3.35 2.72 4.54 2.19%
DPS 2.94 0.00 2.43 1.34 0.00 0.00 1.95 31.51%
NAPS 0.9349 0.9067 0.8511 0.8359 0.8441 0.8346 0.8143 9.65%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.19 1.20 1.15 1.20 1.03 0.80 0.86 -
P/RPS 2.34 3.19 2.09 2.08 2.06 1.94 1.50 34.54%
P/EPS 12.42 20.00 10.08 12.02 12.23 11.70 7.39 41.40%
EY 8.05 5.00 9.92 8.32 8.17 8.55 13.54 -29.31%
DY 5.04 0.00 5.22 2.78 0.00 0.00 5.81 -9.05%
P/NAPS 0.62 0.63 0.55 0.58 0.49 0.38 0.41 31.77%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.14 1.15 1.31 1.04 0.98 0.91 0.84 -
P/RPS 2.25 3.06 2.39 1.81 1.96 2.20 1.47 32.84%
P/EPS 11.90 19.17 11.49 10.41 11.64 13.30 7.21 39.70%
EY 8.40 5.22 8.71 9.60 8.59 7.52 13.86 -28.40%
DY 5.26 0.00 4.58 3.21 0.00 0.00 5.95 -7.89%
P/NAPS 0.60 0.60 0.62 0.50 0.46 0.43 0.40 31.06%

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