[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 146.64%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 12,505 62,433 48,658 27,938 11,512 62,525 46,490 -58.36%
PBT 3,207 17,642 12,129 6,726 2,541 17,286 13,186 -61.07%
Tax -1,210 -4,678 -3,687 -2,025 -635 -4,562 -3,823 -53.58%
NP 1,997 12,964 8,442 4,701 1,906 12,724 9,363 -64.33%
-
NP to SH 1,997 12,964 8,442 4,701 1,906 12,724 9,363 -64.33%
-
Tax Rate 37.73% 26.52% 30.40% 30.11% 24.99% 26.39% 28.99% -
Total Cost 10,508 49,469 40,216 23,237 9,606 49,801 37,127 -56.92%
-
Net Worth 254,284 238,700 234,437 236,724 234,070 228,373 217,413 11.01%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 6,820 2,817 - - 5,463 2,717 -
Div Payout % - 52.61% 33.38% - - 42.94% 29.03% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 254,284 238,700 234,437 236,724 234,070 228,373 217,413 11.01%
NOSH 133,133 113,666 112,710 111,662 111,461 109,269 108,706 14.48%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 15.97% 20.76% 17.35% 16.83% 16.56% 20.35% 20.14% -
ROE 0.79% 5.43% 3.60% 1.99% 0.81% 5.57% 4.31% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 9.39 54.93 43.17 25.02 10.33 57.22 42.77 -63.64%
EPS 1.50 11.41 7.49 4.21 1.71 11.64 8.61 -68.84%
DPS 0.00 6.00 2.50 0.00 0.00 5.00 2.50 -
NAPS 1.91 2.10 2.08 2.12 2.10 2.09 2.00 -3.02%
Adjusted Per Share Value based on latest NOSH - 111,800
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 4.46 22.26 17.35 9.96 4.10 22.29 16.58 -58.36%
EPS 0.71 4.62 3.01 1.68 0.68 4.54 3.34 -64.41%
DPS 0.00 2.43 1.00 0.00 0.00 1.95 0.97 -
NAPS 0.9067 0.8511 0.8359 0.8441 0.8346 0.8143 0.7752 11.02%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.20 1.15 1.20 1.03 0.80 0.86 0.95 -
P/RPS 12.78 2.09 2.78 4.12 7.75 1.50 2.22 221.54%
P/EPS 80.00 10.08 16.02 24.47 46.78 7.39 11.03 275.14%
EY 1.25 9.92 6.24 4.09 2.14 13.54 9.07 -73.35%
DY 0.00 5.22 2.08 0.00 0.00 5.81 2.63 -
P/NAPS 0.63 0.55 0.58 0.49 0.38 0.41 0.48 19.89%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 -
Price 1.15 1.31 1.04 0.98 0.91 0.84 0.90 -
P/RPS 12.24 2.39 2.41 3.92 8.81 1.47 2.10 224.22%
P/EPS 76.67 11.49 13.89 23.28 53.22 7.21 10.45 278.03%
EY 1.30 8.71 7.20 4.30 1.88 13.86 9.57 -73.60%
DY 0.00 4.58 2.40 0.00 0.00 5.95 2.78 -
P/NAPS 0.60 0.62 0.50 0.46 0.43 0.40 0.45 21.16%

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