[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -85.02%
YoY- -45.09%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 62,433 48,658 27,938 11,512 62,525 46,490 31,206 58.57%
PBT 17,642 12,129 6,726 2,541 17,286 13,186 8,815 58.61%
Tax -4,678 -3,687 -2,025 -635 -4,562 -3,823 -1,843 85.76%
NP 12,964 8,442 4,701 1,906 12,724 9,363 6,972 51.04%
-
NP to SH 12,964 8,442 4,701 1,906 12,724 9,363 6,972 51.04%
-
Tax Rate 26.52% 30.40% 30.11% 24.99% 26.39% 28.99% 20.91% -
Total Cost 49,469 40,216 23,237 9,606 49,801 37,127 24,234 60.70%
-
Net Worth 238,700 234,437 236,724 234,070 228,373 217,413 226,617 3.51%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 6,820 2,817 - - 5,463 2,717 - -
Div Payout % 52.61% 33.38% - - 42.94% 29.03% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 238,700 234,437 236,724 234,070 228,373 217,413 226,617 3.51%
NOSH 113,666 112,710 111,662 111,461 109,269 108,706 108,429 3.18%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 20.76% 17.35% 16.83% 16.56% 20.35% 20.14% 22.34% -
ROE 5.43% 3.60% 1.99% 0.81% 5.57% 4.31% 3.08% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 54.93 43.17 25.02 10.33 57.22 42.77 28.78 53.68%
EPS 11.41 7.49 4.21 1.71 11.64 8.61 6.43 46.41%
DPS 6.00 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 2.10 2.08 2.12 2.10 2.09 2.00 2.09 0.31%
Adjusted Per Share Value based on latest NOSH - 111,461
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 22.26 17.35 9.96 4.10 22.29 16.58 11.13 58.53%
EPS 4.62 3.01 1.68 0.68 4.54 3.34 2.49 50.82%
DPS 2.43 1.00 0.00 0.00 1.95 0.97 0.00 -
NAPS 0.8511 0.8359 0.8441 0.8346 0.8143 0.7752 0.808 3.51%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.15 1.20 1.03 0.80 0.86 0.95 1.03 -
P/RPS 2.09 2.78 4.12 7.75 1.50 2.22 3.58 -30.08%
P/EPS 10.08 16.02 24.47 46.78 7.39 11.03 16.02 -26.50%
EY 9.92 6.24 4.09 2.14 13.54 9.07 6.24 36.09%
DY 5.22 2.08 0.00 0.00 5.81 2.63 0.00 -
P/NAPS 0.55 0.58 0.49 0.38 0.41 0.48 0.49 7.98%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 -
Price 1.31 1.04 0.98 0.91 0.84 0.90 0.98 -
P/RPS 2.39 2.41 3.92 8.81 1.47 2.10 3.41 -21.04%
P/EPS 11.49 13.89 23.28 53.22 7.21 10.45 15.24 -17.12%
EY 8.71 7.20 4.30 1.88 13.86 9.57 6.56 20.74%
DY 4.58 2.40 0.00 0.00 5.95 2.78 0.00 -
P/NAPS 0.62 0.50 0.46 0.43 0.40 0.45 0.47 20.22%

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