[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 30.24%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 76,682 73,724 83,904 85,506 69,708 50,020 62,433 14.70%
PBT 21,016 21,640 23,083 23,990 20,392 12,828 17,642 12.38%
Tax -5,854 -5,772 -7,026 -6,861 -7,240 -4,840 -4,678 16.14%
NP 15,162 15,868 16,057 17,129 13,152 7,988 12,964 11.01%
-
NP to SH 14,442 14,928 16,057 17,129 13,152 7,988 12,964 7.47%
-
Tax Rate 27.85% 26.67% 30.44% 28.60% 35.50% 37.73% 26.52% -
Total Cost 61,520 57,856 67,847 68,377 56,556 42,032 49,469 15.65%
-
Net Worth 295,919 296,573 291,147 267,472 262,216 254,284 238,700 15.41%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 8,495 - 9,751 5,543 8,237 - 6,820 15.78%
Div Payout % 58.82% - 60.73% 32.36% 62.63% - 52.61% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 295,919 296,573 291,147 267,472 262,216 254,284 238,700 15.41%
NOSH 141,588 141,901 139,304 138,586 137,286 133,133 113,666 15.78%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 19.77% 21.52% 19.14% 20.03% 18.87% 15.97% 20.76% -
ROE 4.88% 5.03% 5.52% 6.40% 5.02% 3.14% 5.43% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 54.16 51.95 60.23 61.70 50.78 37.57 54.93 -0.93%
EPS 10.20 10.52 11.80 12.36 9.58 6.00 11.41 -7.20%
DPS 6.00 0.00 7.00 4.00 6.00 0.00 6.00 0.00%
NAPS 2.09 2.09 2.09 1.93 1.91 1.91 2.10 -0.31%
Adjusted Per Share Value based on latest NOSH - 141,557
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 27.34 26.29 29.92 30.49 24.85 17.83 22.26 14.70%
EPS 5.15 5.32 5.73 6.11 4.69 2.85 4.62 7.51%
DPS 3.03 0.00 3.48 1.98 2.94 0.00 2.43 15.86%
NAPS 1.0551 1.0574 1.0381 0.9537 0.9349 0.9067 0.8511 15.41%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.04 1.06 1.12 1.15 1.19 1.20 1.15 -
P/RPS 1.92 2.04 1.86 1.86 2.34 3.19 2.09 -5.50%
P/EPS 10.20 10.08 9.72 9.30 12.42 20.00 10.08 0.79%
EY 9.81 9.92 10.29 10.75 8.05 5.00 9.92 -0.74%
DY 5.77 0.00 6.25 3.48 5.04 0.00 5.22 6.91%
P/NAPS 0.50 0.51 0.54 0.60 0.62 0.63 0.55 -6.16%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 29/06/04 29/03/04 -
Price 0.95 1.04 1.05 1.03 1.14 1.15 1.31 -
P/RPS 1.75 2.00 1.74 1.67 2.25 3.06 2.39 -18.77%
P/EPS 9.31 9.89 9.11 8.33 11.90 19.17 11.49 -13.09%
EY 10.74 10.12 10.98 12.00 8.40 5.22 8.71 15.00%
DY 6.32 0.00 6.67 3.88 5.26 0.00 4.58 23.97%
P/NAPS 0.45 0.50 0.50 0.53 0.60 0.60 0.62 -19.25%

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