[CRESNDO] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 16.46%
YoY- 52.7%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 62,525 56,160 60,724 71,276 62,109 72,029 63,676 -1.20%
PBT 17,286 15,711 18,285 20,318 17,747 18,508 14,542 12.17%
Tax -4,562 -4,607 -5,540 -6,622 -5,987 -6,683 -5,189 -8.20%
NP 12,724 11,104 12,745 13,696 11,760 11,825 9,353 22.70%
-
NP to SH 12,724 11,104 12,745 13,696 11,760 11,825 9,353 22.70%
-
Tax Rate 26.39% 29.32% 30.30% 32.59% 33.74% 36.11% 35.68% -
Total Cost 49,801 45,056 47,979 57,580 50,349 60,204 54,323 -5.61%
-
Net Worth 218,397 217,142 216,780 216,937 217,108 218,207 216,156 0.68%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 5,444 5,428 5,427 5,427 5,427 5,424 5,428 0.19%
Div Payout % 42.79% 48.88% 42.59% 39.63% 46.16% 45.87% 58.04% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 218,397 217,142 216,780 216,937 217,108 218,207 216,156 0.68%
NOSH 109,198 108,571 108,390 108,468 108,554 108,560 108,621 0.35%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 20.35% 19.77% 20.99% 19.22% 18.93% 16.42% 14.69% -
ROE 5.83% 5.11% 5.88% 6.31% 5.42% 5.42% 4.33% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 57.26 51.73 56.02 65.71 57.21 66.35 58.62 -1.54%
EPS 11.65 10.23 11.76 12.63 10.83 10.89 8.61 22.26%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.00 2.00 2.01 1.99 0.33%
Adjusted Per Share Value based on latest NOSH - 108,468
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 22.29 20.02 21.65 25.41 22.15 25.68 22.70 -1.20%
EPS 4.54 3.96 4.54 4.88 4.19 4.22 3.33 22.88%
DPS 1.94 1.94 1.94 1.94 1.94 1.93 1.94 0.00%
NAPS 0.7787 0.7742 0.7729 0.7735 0.7741 0.778 0.7707 0.68%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.86 0.95 1.03 1.48 1.12 0.91 1.28 -
P/RPS 1.50 1.84 1.84 2.25 1.96 1.37 2.18 -22.00%
P/EPS 7.38 9.29 8.76 11.72 10.34 8.35 14.87 -37.23%
EY 13.55 10.77 11.42 8.53 9.67 11.97 6.73 59.24%
DY 5.81 5.26 4.85 3.38 4.46 5.49 3.91 30.12%
P/NAPS 0.43 0.48 0.52 0.74 0.56 0.45 0.64 -23.23%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 28/12/01 28/09/01 -
Price 0.84 0.90 0.98 1.24 1.26 1.05 0.90 -
P/RPS 1.47 1.74 1.75 1.89 2.20 1.58 1.54 -3.04%
P/EPS 7.21 8.80 8.33 9.82 11.63 9.64 10.45 -21.86%
EY 13.87 11.36 12.00 10.18 8.60 10.37 9.57 27.98%
DY 5.95 5.56 5.10 4.03 3.97 4.76 5.56 4.61%
P/NAPS 0.42 0.45 0.49 0.62 0.63 0.52 0.45 -4.48%

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