[CRESNDO] QoQ 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- 129.29%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter 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 19,774 29,276 22,349 12,505 13,775 20,720 -7.51%
PBT 5,410 5,090 7,797 6,989 3,207 5,513 5,403 0.08%
Tax -1,443 -1,880 -1,526 -2,410 -1,210 -991 -1,662 -8.99%
NP 3,967 3,210 6,271 4,579 1,997 4,522 3,741 3.99%
-
NP to SH 3,732 3,210 6,271 4,579 1,997 4,522 3,741 -0.16%
-
Tax Rate 26.67% 36.94% 19.57% 34.48% 37.73% 17.98% 30.76% -
Total Cost 14,464 16,564 23,005 17,770 10,508 9,253 16,979 -10.14%
-
Net Worth 296,573 283,979 273,206 270,770 254,284 234,372 239,423 15.35%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 5,679 - 4,252 - 4,101 2,877 -
Div Payout % - 176.93% - 92.88% - 90.70% 76.92% -
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 296,573 283,979 273,206 270,770 254,284 234,372 239,423 15.35%
NOSH 141,901 141,989 141,557 141,764 133,133 117,186 115,107 14.98%
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% 16.23% 21.42% 20.49% 15.97% 32.83% 18.06% -
ROE 1.26% 1.13% 2.30% 1.69% 0.79% 1.93% 1.56% -
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 13.93 20.68 15.76 9.39 11.75 18.00 -19.56%
EPS 2.63 2.26 4.43 3.23 1.50 3.86 3.25 -13.17%
DPS 0.00 4.00 0.00 3.00 0.00 3.50 2.50 -
NAPS 2.09 2.00 1.93 1.91 1.91 2.00 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 7.05 10.44 7.97 4.46 4.91 7.39 -7.54%
EPS 1.33 1.14 2.24 1.63 0.71 1.61 1.33 0.00%
DPS 0.00 2.03 0.00 1.52 0.00 1.46 1.03 -
NAPS 1.0574 1.0125 0.9741 0.9654 0.9067 0.8357 0.8537 15.34%
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 8.04 5.56 7.55 12.78 9.78 6.67 14.40%
P/EPS 40.30 49.54 25.96 36.84 80.00 29.80 36.92 6.01%
EY 2.48 2.02 3.85 2.71 1.25 3.36 2.71 -5.74%
DY 0.00 3.57 0.00 2.52 0.00 3.04 2.08 -
P/NAPS 0.51 0.56 0.60 0.62 0.63 0.58 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 7.54 4.98 7.23 12.24 11.14 5.78 24.32%
P/EPS 39.54 46.45 23.25 35.29 76.67 33.95 32.00 15.16%
EY 2.53 2.15 4.30 2.83 1.30 2.95 3.13 -13.23%
DY 0.00 3.81 0.00 2.63 0.00 2.67 2.40 -
P/NAPS 0.50 0.53 0.53 0.60 0.60 0.66 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