[CRESNDO] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -55.84%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 19,774 29,276 22,349 12,505 13,775 20,720 16,426 13.10%
PBT 5,090 7,797 6,989 3,207 5,513 5,403 4,185 13.87%
Tax -1,880 -1,526 -2,410 -1,210 -991 -1,662 -1,390 22.18%
NP 3,210 6,271 4,579 1,997 4,522 3,741 2,795 9.62%
-
NP to SH 3,210 6,271 4,579 1,997 4,522 3,741 2,795 9.62%
-
Tax Rate 36.94% 19.57% 34.48% 37.73% 17.98% 30.76% 33.21% -
Total Cost 16,564 23,005 17,770 10,508 9,253 16,979 13,631 13.80%
-
Net Worth 283,979 273,206 270,770 254,284 234,372 239,423 237,015 12.74%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 5,679 - 4,252 - 4,101 2,877 - -
Div Payout % 176.93% - 92.88% - 90.70% 76.92% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 283,979 273,206 270,770 254,284 234,372 239,423 237,015 12.74%
NOSH 141,989 141,557 141,764 133,133 117,186 115,107 111,800 17.19%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 16.23% 21.42% 20.49% 15.97% 32.83% 18.06% 17.02% -
ROE 1.13% 2.30% 1.69% 0.79% 1.93% 1.56% 1.18% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 13.93 20.68 15.76 9.39 11.75 18.00 14.69 -3.46%
EPS 2.26 4.43 3.23 1.50 3.86 3.25 2.50 -6.47%
DPS 4.00 0.00 3.00 0.00 3.50 2.50 0.00 -
NAPS 2.00 1.93 1.91 1.91 2.00 2.08 2.12 -3.79%
Adjusted Per Share Value based on latest NOSH - 133,133
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 7.05 10.44 7.97 4.46 4.91 7.39 5.86 13.05%
EPS 1.14 2.24 1.63 0.71 1.61 1.33 1.00 9.08%
DPS 2.03 0.00 1.52 0.00 1.46 1.03 0.00 -
NAPS 1.0125 0.9741 0.9654 0.9067 0.8357 0.8537 0.8451 12.74%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.12 1.15 1.19 1.20 1.15 1.20 1.03 -
P/RPS 8.04 5.56 7.55 12.78 9.78 6.67 7.01 9.52%
P/EPS 49.54 25.96 36.84 80.00 29.80 36.92 41.20 13.01%
EY 2.02 3.85 2.71 1.25 3.36 2.71 2.43 -11.54%
DY 3.57 0.00 2.52 0.00 3.04 2.08 0.00 -
P/NAPS 0.56 0.60 0.62 0.63 0.58 0.58 0.49 9.26%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 31/12/04 28/09/04 29/06/04 29/03/04 31/12/03 30/09/03 -
Price 1.05 1.03 1.14 1.15 1.31 1.04 0.98 -
P/RPS 7.54 4.98 7.23 12.24 11.14 5.78 6.67 8.47%
P/EPS 46.45 23.25 35.29 76.67 33.95 32.00 39.20 11.92%
EY 2.15 4.30 2.83 1.30 2.95 3.13 2.55 -10.70%
DY 3.81 0.00 2.63 0.00 2.67 2.40 0.00 -
P/NAPS 0.53 0.53 0.60 0.60 0.66 0.50 0.46 9.85%

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