[CRESNDO] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -19.74%
YoY- -36.87%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 16,426 11,512 16,035 15,284 13,473 17,733 8,690 53.05%
PBT 4,185 2,541 4,100 4,371 4,321 4,494 2,587 37.92%
Tax -1,390 -635 -739 -1,561 -820 -1,023 -785 46.51%
NP 2,795 1,906 3,361 2,810 3,501 3,471 1,802 34.10%
-
NP to SH 2,795 1,906 3,361 2,810 3,501 3,471 1,802 34.10%
-
Tax Rate 33.21% 24.99% 18.02% 35.71% 18.98% 22.76% 30.34% -
Total Cost 13,631 9,606 12,674 12,474 9,972 14,262 6,888 57.82%
-
Net Worth 237,015 234,070 218,397 217,142 226,535 223,445 220,365 4.98%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 2,729 2,714 - - 2,713 -
Div Payout % - - 81.22% 96.59% - - 150.60% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 237,015 234,070 218,397 217,142 226,535 223,445 220,365 4.98%
NOSH 111,800 111,461 109,198 108,571 108,390 108,468 108,554 1.98%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 17.02% 16.56% 20.96% 18.39% 25.99% 19.57% 20.74% -
ROE 1.18% 0.81% 1.54% 1.29% 1.55% 1.55% 0.82% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 14.69 10.33 14.68 14.08 12.43 16.35 8.01 49.99%
EPS 2.50 1.71 3.08 2.59 3.23 3.20 1.66 31.48%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 2.50 -
NAPS 2.12 2.10 2.00 2.00 2.09 2.06 2.03 2.94%
Adjusted Per Share Value based on latest NOSH - 108,571
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 1.95 1.37 1.91 1.82 1.60 2.11 1.03 53.21%
EPS 0.33 0.23 0.40 0.33 0.42 0.41 0.21 35.27%
DPS 0.00 0.00 0.32 0.32 0.00 0.00 0.32 -
NAPS 0.2817 0.2782 0.2596 0.2581 0.2692 0.2656 0.2619 4.99%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.03 0.80 0.86 0.95 1.03 1.48 1.12 -
P/RPS 7.01 7.75 5.86 6.75 8.29 9.05 13.99 -36.99%
P/EPS 41.20 46.78 27.94 36.71 31.89 46.25 67.47 -28.08%
EY 2.43 2.14 3.58 2.72 3.14 2.16 1.48 39.30%
DY 0.00 0.00 2.91 2.63 0.00 0.00 2.23 -
P/NAPS 0.49 0.38 0.43 0.48 0.49 0.72 0.55 -7.43%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 -
Price 0.98 0.91 0.84 0.90 0.98 1.24 1.26 -
P/RPS 6.67 8.81 5.72 6.39 7.88 7.58 15.74 -43.67%
P/EPS 39.20 53.22 27.29 34.77 30.34 38.75 75.90 -35.70%
EY 2.55 1.88 3.66 2.88 3.30 2.58 1.32 55.29%
DY 0.00 0.00 2.98 2.78 0.00 0.00 1.98 -
P/NAPS 0.46 0.43 0.42 0.45 0.47 0.60 0.62 -18.08%

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