[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -76.76%
YoY- 86.88%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 84,463 60,762 38,341 18,431 83,904 64,130 34,854 80.12%
PBT 25,534 17,556 10,508 5,410 23,083 17,993 10,196 84.10%
Tax -6,267 -4,813 -2,927 -1,443 -7,026 -5,146 -3,620 44.03%
NP 19,267 12,743 7,581 3,967 16,057 12,847 6,576 104.35%
-
NP to SH 18,733 12,312 7,221 3,732 16,057 12,847 6,576 100.57%
-
Tax Rate 24.54% 27.42% 27.85% 26.67% 30.44% 28.60% 35.50% -
Total Cost 65,196 48,019 30,760 14,464 67,847 51,283 28,278 74.25%
-
Net Worth 304,496 297,528 295,919 296,573 291,147 267,472 262,216 10.44%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 9,913 4,250 4,247 - 9,751 4,157 4,118 79.32%
Div Payout % 52.92% 34.52% 58.82% - 60.73% 32.36% 62.63% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 304,496 297,528 295,919 296,573 291,147 267,472 262,216 10.44%
NOSH 141,626 141,680 141,588 141,901 139,304 138,586 137,286 2.09%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 22.81% 20.97% 19.77% 21.52% 19.14% 20.03% 18.87% -
ROE 6.15% 4.14% 2.44% 1.26% 5.52% 4.80% 2.51% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 59.64 42.89 27.08 12.99 60.23 46.27 25.39 76.43%
EPS 13.20 8.69 5.10 2.63 11.80 9.27 4.79 96.19%
DPS 7.00 3.00 3.00 0.00 7.00 3.00 3.00 75.64%
NAPS 2.15 2.10 2.09 2.09 2.09 1.93 1.91 8.18%
Adjusted Per Share Value based on latest NOSH - 141,901
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 30.12 21.66 13.67 6.57 29.92 22.87 12.43 80.11%
EPS 6.68 4.39 2.57 1.33 5.73 4.58 2.34 100.85%
DPS 3.53 1.52 1.51 0.00 3.48 1.48 1.47 79.03%
NAPS 1.0857 1.0609 1.0551 1.0574 1.0381 0.9537 0.9349 10.45%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.84 0.98 1.04 1.06 1.12 1.15 1.19 -
P/RPS 1.41 2.29 3.84 8.16 1.86 2.49 4.69 -55.02%
P/EPS 6.35 11.28 20.39 40.30 9.72 12.41 24.84 -59.62%
EY 15.75 8.87 4.90 2.48 10.29 8.06 4.03 147.49%
DY 8.33 3.06 2.88 0.00 6.25 2.61 2.52 121.42%
P/NAPS 0.39 0.47 0.50 0.51 0.54 0.60 0.62 -26.52%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 -
Price 0.90 0.88 0.95 1.04 1.05 1.03 1.14 -
P/RPS 1.51 2.05 3.51 8.01 1.74 2.23 4.49 -51.54%
P/EPS 6.80 10.13 18.63 39.54 9.11 11.11 23.80 -56.52%
EY 14.70 9.88 5.37 2.53 10.98 9.00 4.20 129.99%
DY 7.78 3.41 3.16 0.00 6.67 2.91 2.63 105.66%
P/NAPS 0.42 0.42 0.45 0.50 0.50 0.53 0.60 -21.11%

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