[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -70.64%
YoY- 181.28%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 62,525 46,490 31,206 17,733 61,129 52,439 32,591 54.21%
PBT 17,286 13,186 8,815 4,494 17,809 15,222 8,277 63.16%
Tax -4,562 -3,823 -1,843 -1,023 -5,988 -5,203 -2,709 41.41%
NP 12,724 9,363 6,972 3,471 11,821 10,019 5,568 73.23%
-
NP to SH 12,724 9,363 6,972 3,471 11,821 10,019 5,568 73.23%
-
Tax Rate 26.39% 28.99% 20.91% 22.76% 33.62% 34.18% 32.73% -
Total Cost 49,801 37,127 24,234 14,262 49,308 42,420 27,023 50.14%
-
Net Worth 228,373 217,413 226,617 223,445 220,152 218,181 215,990 3.77%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 5,463 2,717 - - 5,422 2,713 - -
Div Payout % 42.94% 29.03% - - 45.87% 27.09% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 228,373 217,413 226,617 223,445 220,152 218,181 215,990 3.77%
NOSH 109,269 108,706 108,429 108,468 108,449 108,548 108,538 0.44%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 20.35% 20.14% 22.34% 19.57% 19.34% 19.11% 17.08% -
ROE 5.57% 4.31% 3.08% 1.55% 5.37% 4.59% 2.58% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 57.22 42.77 28.78 16.35 56.37 48.31 30.03 53.51%
EPS 11.64 8.61 6.43 3.20 10.90 9.23 5.13 72.41%
DPS 5.00 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 2.09 2.00 2.09 2.06 2.03 2.01 1.99 3.31%
Adjusted Per Share Value based on latest NOSH - 108,468
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 22.29 16.58 11.13 6.32 21.80 18.70 11.62 54.20%
EPS 4.54 3.34 2.49 1.24 4.21 3.57 1.99 73.04%
DPS 1.95 0.97 0.00 0.00 1.93 0.97 0.00 -
NAPS 0.8143 0.7752 0.808 0.7967 0.785 0.7779 0.7701 3.78%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.86 0.95 1.03 1.48 1.12 0.91 1.28 -
P/RPS 1.50 2.22 3.58 9.05 1.99 1.88 4.26 -50.04%
P/EPS 7.39 11.03 16.02 46.25 10.28 9.86 24.95 -55.46%
EY 13.54 9.07 6.24 2.16 9.73 10.14 4.01 124.57%
DY 5.81 2.63 0.00 0.00 4.46 2.75 0.00 -
P/NAPS 0.41 0.48 0.49 0.72 0.55 0.45 0.64 -25.62%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 28/12/01 28/09/01 -
Price 0.84 0.90 0.98 1.24 1.26 1.05 0.90 -
P/RPS 1.47 2.10 3.41 7.58 2.24 2.17 3.00 -37.76%
P/EPS 7.21 10.45 15.24 38.75 11.56 11.38 17.54 -44.62%
EY 13.86 9.57 6.56 2.58 8.65 8.79 5.70 80.53%
DY 5.95 2.78 0.00 0.00 3.97 2.38 0.00 -
P/NAPS 0.40 0.45 0.47 0.60 0.62 0.52 0.45 -7.53%

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