[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 229.29%
YoY- 39.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 18,431 83,904 64,130 34,854 12,505 62,433 48,658 -47.67%
PBT 5,410 23,083 17,993 10,196 3,207 17,642 12,129 -41.65%
Tax -1,443 -7,026 -5,146 -3,620 -1,210 -4,678 -3,687 -46.52%
NP 3,967 16,057 12,847 6,576 1,997 12,964 8,442 -39.58%
-
NP to SH 3,732 16,057 12,847 6,576 1,997 12,964 8,442 -41.99%
-
Tax Rate 26.67% 30.44% 28.60% 35.50% 37.73% 26.52% 30.40% -
Total Cost 14,464 67,847 51,283 28,278 10,508 49,469 40,216 -49.45%
-
Net Worth 296,573 291,147 267,472 262,216 254,284 238,700 234,437 16.98%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 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
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 296,573 291,147 267,472 262,216 254,284 238,700 234,437 16.98%
NOSH 141,901 139,304 138,586 137,286 133,133 113,666 112,710 16.61%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 21.52% 19.14% 20.03% 18.87% 15.97% 20.76% 17.35% -
ROE 1.26% 5.52% 4.80% 2.51% 0.79% 5.43% 3.60% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 12.99 60.23 46.27 25.39 9.39 54.93 43.17 -55.12%
EPS 2.63 11.80 9.27 4.79 1.50 11.41 7.49 -50.26%
DPS 0.00 7.00 3.00 3.00 0.00 6.00 2.50 -
NAPS 2.09 2.09 1.93 1.91 1.91 2.10 2.08 0.32%
Adjusted Per Share Value based on latest NOSH - 141,764
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 6.57 29.92 22.87 12.43 4.46 22.26 17.35 -47.68%
EPS 1.33 5.73 4.58 2.34 0.71 4.62 3.01 -42.01%
DPS 0.00 3.48 1.48 1.47 0.00 2.43 1.00 -
NAPS 1.0574 1.0381 0.9537 0.9349 0.9067 0.8511 0.8359 16.98%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.06 1.12 1.15 1.19 1.20 1.15 1.20 -
P/RPS 8.16 1.86 2.49 4.69 12.78 2.09 2.78 105.13%
P/EPS 40.30 9.72 12.41 24.84 80.00 10.08 16.02 85.07%
EY 2.48 10.29 8.06 4.03 1.25 9.92 6.24 -45.97%
DY 0.00 6.25 2.61 2.52 0.00 5.22 2.08 -
P/NAPS 0.51 0.54 0.60 0.62 0.63 0.55 0.58 -8.22%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 28/03/05 31/12/04 28/09/04 29/06/04 29/03/04 31/12/03 -
Price 1.04 1.05 1.03 1.14 1.15 1.31 1.04 -
P/RPS 8.01 1.74 2.23 4.49 12.24 2.39 2.41 122.87%
P/EPS 39.54 9.11 11.11 23.80 76.67 11.49 13.89 100.98%
EY 2.53 10.98 9.00 4.20 1.30 8.71 7.20 -50.23%
DY 0.00 6.67 2.91 2.63 0.00 4.58 2.40 -
P/NAPS 0.50 0.50 0.53 0.60 0.60 0.62 0.50 0.00%

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