[CRESNDO] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 16.26%
YoY- 86.88%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 23,701 22,421 19,910 18,431 19,774 29,276 22,349 3.98%
PBT 7,978 7,048 5,098 5,410 5,090 7,797 6,989 9.19%
Tax -1,454 -1,886 -1,484 -1,443 -1,880 -1,526 -2,410 -28.53%
NP 6,524 5,162 3,614 3,967 3,210 6,271 4,579 26.53%
-
NP to SH 6,421 5,091 3,489 3,732 3,210 6,271 4,579 25.20%
-
Tax Rate 18.23% 26.76% 29.11% 26.67% 36.94% 19.57% 34.48% -
Total Cost 17,177 17,259 16,296 14,464 16,564 23,005 17,770 -2.23%
-
Net Worth 283,028 297,802 296,423 296,573 283,979 273,206 270,770 2.98%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 5,660 - 4,254 - 5,679 - 4,252 20.94%
Div Payout % 88.16% - 121.95% - 176.93% - 92.88% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 283,028 297,802 296,423 296,573 283,979 273,206 270,770 2.98%
NOSH 141,514 141,810 141,829 141,901 141,989 141,557 141,764 -0.11%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 27.53% 23.02% 18.15% 21.52% 16.23% 21.42% 20.49% -
ROE 2.27% 1.71% 1.18% 1.26% 1.13% 2.30% 1.69% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 16.75 15.81 14.04 12.99 13.93 20.68 15.76 4.13%
EPS 4.53 3.59 2.46 2.63 2.26 4.43 3.23 25.21%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 3.00 21.07%
NAPS 2.00 2.10 2.09 2.09 2.00 1.93 1.91 3.10%
Adjusted Per Share Value based on latest NOSH - 141,901
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 8.45 7.99 7.10 6.57 7.05 10.44 7.97 3.96%
EPS 2.29 1.82 1.24 1.33 1.14 2.24 1.63 25.36%
DPS 2.02 0.00 1.52 0.00 2.03 0.00 1.52 20.81%
NAPS 1.0092 1.0618 1.0569 1.0574 1.0125 0.9741 0.9654 2.99%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.84 0.98 1.04 1.06 1.12 1.15 1.19 -
P/RPS 5.02 6.20 7.41 8.16 8.04 5.56 7.55 -23.76%
P/EPS 18.51 27.30 42.28 40.30 49.54 25.96 36.84 -36.71%
EY 5.40 3.66 2.37 2.48 2.02 3.85 2.71 58.15%
DY 4.76 0.00 2.88 0.00 3.57 0.00 2.52 52.62%
P/NAPS 0.42 0.47 0.50 0.51 0.56 0.60 0.62 -22.81%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 -
Price 0.90 0.88 0.95 1.04 1.05 1.03 1.14 -
P/RPS 5.37 5.57 6.77 8.01 7.54 4.98 7.23 -17.94%
P/EPS 19.84 24.51 38.62 39.54 46.45 23.25 35.29 -31.81%
EY 5.04 4.08 2.59 2.53 2.15 4.30 2.83 46.77%
DY 4.44 0.00 3.16 0.00 3.81 0.00 2.63 41.64%
P/NAPS 0.45 0.42 0.45 0.50 0.53 0.53 0.60 -17.40%

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