[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -84.6%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 83,904 64,130 34,854 12,505 62,433 48,658 27,938 107.46%
PBT 23,083 17,993 10,196 3,207 17,642 12,129 6,726 126.67%
Tax -7,026 -5,146 -3,620 -1,210 -4,678 -3,687 -2,025 128.32%
NP 16,057 12,847 6,576 1,997 12,964 8,442 4,701 125.96%
-
NP to SH 16,057 12,847 6,576 1,997 12,964 8,442 4,701 125.96%
-
Tax Rate 30.44% 28.60% 35.50% 37.73% 26.52% 30.40% 30.11% -
Total Cost 67,847 51,283 28,278 10,508 49,469 40,216 23,237 103.62%
-
Net Worth 291,147 267,472 262,216 254,284 238,700 234,437 236,724 14.72%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 9,751 4,157 4,118 - 6,820 2,817 - -
Div Payout % 60.73% 32.36% 62.63% - 52.61% 33.38% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 291,147 267,472 262,216 254,284 238,700 234,437 236,724 14.72%
NOSH 139,304 138,586 137,286 133,133 113,666 112,710 111,662 15.81%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 19.14% 20.03% 18.87% 15.97% 20.76% 17.35% 16.83% -
ROE 5.52% 4.80% 2.51% 0.79% 5.43% 3.60% 1.99% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 60.23 46.27 25.39 9.39 54.93 43.17 25.02 79.14%
EPS 11.80 9.27 4.79 1.50 11.41 7.49 4.21 98.17%
DPS 7.00 3.00 3.00 0.00 6.00 2.50 0.00 -
NAPS 2.09 1.93 1.91 1.91 2.10 2.08 2.12 -0.94%
Adjusted Per Share Value based on latest NOSH - 133,133
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 29.92 22.87 12.43 4.46 22.26 17.35 9.96 107.50%
EPS 5.73 4.58 2.34 0.71 4.62 3.01 1.68 125.74%
DPS 3.48 1.48 1.47 0.00 2.43 1.00 0.00 -
NAPS 1.0381 0.9537 0.9349 0.9067 0.8511 0.8359 0.8441 14.71%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.12 1.15 1.19 1.20 1.15 1.20 1.03 -
P/RPS 1.86 2.49 4.69 12.78 2.09 2.78 4.12 -41.00%
P/EPS 9.72 12.41 24.84 80.00 10.08 16.02 24.47 -45.81%
EY 10.29 8.06 4.03 1.25 9.92 6.24 4.09 84.46%
DY 6.25 2.61 2.52 0.00 5.22 2.08 0.00 -
P/NAPS 0.54 0.60 0.62 0.63 0.55 0.58 0.49 6.66%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 31/12/04 28/09/04 29/06/04 29/03/04 31/12/03 30/09/03 -
Price 1.05 1.03 1.14 1.15 1.31 1.04 0.98 -
P/RPS 1.74 2.23 4.49 12.24 2.39 2.41 3.92 -41.66%
P/EPS 9.11 11.11 23.80 76.67 11.49 13.89 23.28 -46.34%
EY 10.98 9.00 4.20 1.30 8.71 7.20 4.30 86.28%
DY 6.67 2.91 2.63 0.00 4.58 2.40 0.00 -
P/NAPS 0.50 0.53 0.60 0.60 0.62 0.50 0.46 5.68%

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