[CRESNDO] QoQ Quarter Result on 31-Oct-2004 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 36.95%
YoY- 67.63%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 19,910 18,431 19,774 29,276 22,349 12,505 13,775 27.86%
PBT 5,098 5,410 5,090 7,797 6,989 3,207 5,513 -5.08%
Tax -1,484 -1,443 -1,880 -1,526 -2,410 -1,210 -991 30.92%
NP 3,614 3,967 3,210 6,271 4,579 1,997 4,522 -13.89%
-
NP to SH 3,489 3,732 3,210 6,271 4,579 1,997 4,522 -15.89%
-
Tax Rate 29.11% 26.67% 36.94% 19.57% 34.48% 37.73% 17.98% -
Total Cost 16,296 14,464 16,564 23,005 17,770 10,508 9,253 45.88%
-
Net Worth 296,423 296,573 283,979 273,206 270,770 254,284 234,372 16.96%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 4,254 - 5,679 - 4,252 - 4,101 2.47%
Div Payout % 121.95% - 176.93% - 92.88% - 90.70% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 296,423 296,573 283,979 273,206 270,770 254,284 234,372 16.96%
NOSH 141,829 141,901 141,989 141,557 141,764 133,133 117,186 13.58%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 18.15% 21.52% 16.23% 21.42% 20.49% 15.97% 32.83% -
ROE 1.18% 1.26% 1.13% 2.30% 1.69% 0.79% 1.93% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 14.04 12.99 13.93 20.68 15.76 9.39 11.75 12.61%
EPS 2.46 2.63 2.26 4.43 3.23 1.50 3.86 -25.96%
DPS 3.00 0.00 4.00 0.00 3.00 0.00 3.50 -9.77%
NAPS 2.09 2.09 2.00 1.93 1.91 1.91 2.00 2.98%
Adjusted Per Share Value based on latest NOSH - 141,557
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 7.10 6.57 7.05 10.44 7.97 4.46 4.91 27.90%
EPS 1.24 1.33 1.14 2.24 1.63 0.71 1.61 -15.99%
DPS 1.52 0.00 2.03 0.00 1.52 0.00 1.46 2.72%
NAPS 1.0569 1.0574 1.0125 0.9741 0.9654 0.9067 0.8357 16.96%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.04 1.06 1.12 1.15 1.19 1.20 1.15 -
P/RPS 7.41 8.16 8.04 5.56 7.55 12.78 9.78 -16.90%
P/EPS 42.28 40.30 49.54 25.96 36.84 80.00 29.80 26.29%
EY 2.37 2.48 2.02 3.85 2.71 1.25 3.36 -20.77%
DY 2.88 0.00 3.57 0.00 2.52 0.00 3.04 -3.54%
P/NAPS 0.50 0.51 0.56 0.60 0.62 0.63 0.58 -9.42%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 29/06/04 29/03/04 -
Price 0.95 1.04 1.05 1.03 1.14 1.15 1.31 -
P/RPS 6.77 8.01 7.54 4.98 7.23 12.24 11.14 -28.27%
P/EPS 38.62 39.54 46.45 23.25 35.29 76.67 33.95 8.98%
EY 2.59 2.53 2.15 4.30 2.83 1.30 2.95 -8.31%
DY 3.16 0.00 3.81 0.00 2.63 0.00 2.67 11.89%
P/NAPS 0.45 0.50 0.53 0.53 0.60 0.60 0.66 -22.55%

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