[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 100.86%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 11,512 62,525 46,490 31,206 17,733 61,129 52,439 -63.70%
PBT 2,541 17,286 13,186 8,815 4,494 17,809 15,222 -69.78%
Tax -635 -4,562 -3,823 -1,843 -1,023 -5,988 -5,203 -75.49%
NP 1,906 12,724 9,363 6,972 3,471 11,821 10,019 -67.02%
-
NP to SH 1,906 12,724 9,363 6,972 3,471 11,821 10,019 -67.02%
-
Tax Rate 24.99% 26.39% 28.99% 20.91% 22.76% 33.62% 34.18% -
Total Cost 9,606 49,801 37,127 24,234 14,262 49,308 42,420 -62.94%
-
Net Worth 234,070 228,373 217,413 226,617 223,445 220,152 218,181 4.81%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 5,463 2,717 - - 5,422 2,713 -
Div Payout % - 42.94% 29.03% - - 45.87% 27.09% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 234,070 228,373 217,413 226,617 223,445 220,152 218,181 4.81%
NOSH 111,461 109,269 108,706 108,429 108,468 108,449 108,548 1.78%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 16.56% 20.35% 20.14% 22.34% 19.57% 19.34% 19.11% -
ROE 0.81% 5.57% 4.31% 3.08% 1.55% 5.37% 4.59% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 10.33 57.22 42.77 28.78 16.35 56.37 48.31 -64.34%
EPS 1.71 11.64 8.61 6.43 3.20 10.90 9.23 -67.60%
DPS 0.00 5.00 2.50 0.00 0.00 5.00 2.50 -
NAPS 2.10 2.09 2.00 2.09 2.06 2.03 2.01 2.97%
Adjusted Per Share Value based on latest NOSH - 108,390
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 1.37 7.43 5.53 3.71 2.11 7.27 6.23 -63.66%
EPS 0.23 1.51 1.11 0.83 0.41 1.40 1.19 -66.67%
DPS 0.00 0.65 0.32 0.00 0.00 0.64 0.32 -
NAPS 0.2782 0.2714 0.2584 0.2693 0.2656 0.2617 0.2593 4.81%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.80 0.86 0.95 1.03 1.48 1.12 0.91 -
P/RPS 7.75 1.50 2.22 3.58 9.05 1.99 1.88 157.76%
P/EPS 46.78 7.39 11.03 16.02 46.25 10.28 9.86 183.15%
EY 2.14 13.54 9.07 6.24 2.16 9.73 10.14 -64.65%
DY 0.00 5.81 2.63 0.00 0.00 4.46 2.75 -
P/NAPS 0.38 0.41 0.48 0.49 0.72 0.55 0.45 -10.68%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 28/12/01 -
Price 0.91 0.84 0.90 0.98 1.24 1.26 1.05 -
P/RPS 8.81 1.47 2.10 3.41 7.58 2.24 2.17 155.14%
P/EPS 53.22 7.21 10.45 15.24 38.75 11.56 11.38 180.44%
EY 1.88 13.86 9.57 6.56 2.58 8.65 8.79 -64.33%
DY 0.00 5.95 2.78 0.00 0.00 3.97 2.38 -
P/NAPS 0.43 0.40 0.45 0.47 0.60 0.62 0.52 -11.93%

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