[CRESNDO] QoQ Quarter Result on 31-Jan-2004 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 20.88%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 29,276 22,349 12,505 13,775 20,720 16,426 11,512 85.78%
PBT 7,797 6,989 3,207 5,513 5,403 4,185 2,541 110.44%
Tax -1,526 -2,410 -1,210 -991 -1,662 -1,390 -635 78.93%
NP 6,271 4,579 1,997 4,522 3,741 2,795 1,906 120.41%
-
NP to SH 6,271 4,579 1,997 4,522 3,741 2,795 1,906 120.41%
-
Tax Rate 19.57% 34.48% 37.73% 17.98% 30.76% 33.21% 24.99% -
Total Cost 23,005 17,770 10,508 9,253 16,979 13,631 9,606 78.52%
-
Net Worth 273,206 270,770 254,284 234,372 239,423 237,015 234,070 10.80%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 4,252 - 4,101 2,877 - - -
Div Payout % - 92.88% - 90.70% 76.92% - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 273,206 270,770 254,284 234,372 239,423 237,015 234,070 10.80%
NOSH 141,557 141,764 133,133 117,186 115,107 111,800 111,461 17.19%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 21.42% 20.49% 15.97% 32.83% 18.06% 17.02% 16.56% -
ROE 2.30% 1.69% 0.79% 1.93% 1.56% 1.18% 0.81% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 20.68 15.76 9.39 11.75 18.00 14.69 10.33 58.50%
EPS 4.43 3.23 1.50 3.86 3.25 2.50 1.71 88.08%
DPS 0.00 3.00 0.00 3.50 2.50 0.00 0.00 -
NAPS 1.93 1.91 1.91 2.00 2.08 2.12 2.10 -5.44%
Adjusted Per Share Value based on latest NOSH - 117,186
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 10.44 7.97 4.46 4.91 7.39 5.86 4.10 85.94%
EPS 2.24 1.63 0.71 1.61 1.33 1.00 0.68 120.59%
DPS 0.00 1.52 0.00 1.46 1.03 0.00 0.00 -
NAPS 0.9741 0.9654 0.9067 0.8357 0.8537 0.8451 0.8346 10.80%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.15 1.19 1.20 1.15 1.20 1.03 0.80 -
P/RPS 5.56 7.55 12.78 9.78 6.67 7.01 7.75 -19.77%
P/EPS 25.96 36.84 80.00 29.80 36.92 41.20 46.78 -32.34%
EY 3.85 2.71 1.25 3.36 2.71 2.43 2.14 47.65%
DY 0.00 2.52 0.00 3.04 2.08 0.00 0.00 -
P/NAPS 0.60 0.62 0.63 0.58 0.58 0.49 0.38 35.40%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 31/12/04 28/09/04 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.03 1.14 1.15 1.31 1.04 0.98 0.91 -
P/RPS 4.98 7.23 12.24 11.14 5.78 6.67 8.81 -31.51%
P/EPS 23.25 35.29 76.67 33.95 32.00 39.20 53.22 -42.28%
EY 4.30 2.83 1.30 2.95 3.13 2.55 1.88 73.16%
DY 0.00 2.63 0.00 2.67 2.40 0.00 0.00 -
P/NAPS 0.53 0.60 0.60 0.66 0.50 0.46 0.43 14.88%

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