[CRESNDO] QoQ Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 24.99%
YoY- 23.86%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 60,762 38,341 18,431 83,904 64,130 34,854 12,505 186.05%
PBT 17,556 10,508 5,410 23,083 17,993 10,196 3,207 209.65%
Tax -4,813 -2,927 -1,443 -7,026 -5,146 -3,620 -1,210 150.41%
NP 12,743 7,581 3,967 16,057 12,847 6,576 1,997 242.87%
-
NP to SH 12,312 7,221 3,732 16,057 12,847 6,576 1,997 235.11%
-
Tax Rate 27.42% 27.85% 26.67% 30.44% 28.60% 35.50% 37.73% -
Total Cost 48,019 30,760 14,464 67,847 51,283 28,278 10,508 174.61%
-
Net Worth 297,528 295,919 296,573 291,147 267,472 262,216 254,284 11.00%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 4,250 4,247 - 9,751 4,157 4,118 - -
Div Payout % 34.52% 58.82% - 60.73% 32.36% 62.63% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 297,528 295,919 296,573 291,147 267,472 262,216 254,284 11.00%
NOSH 141,680 141,588 141,901 139,304 138,586 137,286 133,133 4.22%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 20.97% 19.77% 21.52% 19.14% 20.03% 18.87% 15.97% -
ROE 4.14% 2.44% 1.26% 5.52% 4.80% 2.51% 0.79% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 42.89 27.08 12.99 60.23 46.27 25.39 9.39 174.53%
EPS 8.69 5.10 2.63 11.80 9.27 4.79 1.50 221.53%
DPS 3.00 3.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 2.10 2.09 2.09 2.09 1.93 1.91 1.91 6.50%
Adjusted Per Share Value based on latest NOSH - 141,989
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 21.66 13.67 6.57 29.92 22.87 12.43 4.46 185.95%
EPS 4.39 2.57 1.33 5.73 4.58 2.34 0.71 235.76%
DPS 1.52 1.51 0.00 3.48 1.48 1.47 0.00 -
NAPS 1.0609 1.0551 1.0574 1.0381 0.9537 0.9349 0.9067 11.00%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.98 1.04 1.06 1.12 1.15 1.19 1.20 -
P/RPS 2.29 3.84 8.16 1.86 2.49 4.69 12.78 -68.11%
P/EPS 11.28 20.39 40.30 9.72 12.41 24.84 80.00 -72.81%
EY 8.87 4.90 2.48 10.29 8.06 4.03 1.25 267.95%
DY 3.06 2.88 0.00 6.25 2.61 2.52 0.00 -
P/NAPS 0.47 0.50 0.51 0.54 0.60 0.62 0.63 -17.69%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 29/06/04 -
Price 0.88 0.95 1.04 1.05 1.03 1.14 1.15 -
P/RPS 2.05 3.51 8.01 1.74 2.23 4.49 12.24 -69.51%
P/EPS 10.13 18.63 39.54 9.11 11.11 23.80 76.67 -73.96%
EY 9.88 5.37 2.53 10.98 9.00 4.20 1.30 285.12%
DY 3.41 3.16 0.00 6.67 2.91 2.63 0.00 -
P/NAPS 0.42 0.45 0.50 0.50 0.53 0.60 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