[CRESNDO] QoQ TTM Result on 30-Apr-2003 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -9.93%
YoY- -16.33%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 62,433 64,693 59,257 56,304 62,525 56,160 60,724 1.86%
PBT 17,642 16,229 15,197 15,333 17,286 15,711 18,285 -2.35%
Tax -4,678 -4,426 -4,325 -3,873 -4,562 -4,607 -5,540 -10.63%
NP 12,964 11,803 10,872 11,460 12,724 11,104 12,745 1.13%
-
NP to SH 12,964 11,803 10,872 11,460 12,724 11,104 12,745 1.13%
-
Tax Rate 26.52% 27.27% 28.46% 25.26% 26.39% 29.32% 30.30% -
Total Cost 49,469 52,890 48,385 44,844 49,801 45,056 47,979 2.05%
-
Net Worth 234,372 239,423 237,015 234,070 218,397 217,142 216,780 5.32%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 6,979 5,607 5,444 5,444 5,444 5,428 5,427 18.20%
Div Payout % 53.84% 47.51% 50.08% 47.51% 42.79% 48.88% 42.59% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 234,372 239,423 237,015 234,070 218,397 217,142 216,780 5.32%
NOSH 117,186 115,107 111,800 111,461 109,198 108,571 108,390 5.32%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 20.76% 18.24% 18.35% 20.35% 20.35% 19.77% 20.99% -
ROE 5.53% 4.93% 4.59% 4.90% 5.83% 5.11% 5.88% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 53.28 56.20 53.00 50.51 57.26 51.73 56.02 -3.27%
EPS 11.06 10.25 9.72 10.28 11.65 10.23 11.76 -3.99%
DPS 5.96 4.87 4.87 4.88 5.00 5.00 5.00 12.38%
NAPS 2.00 2.08 2.12 2.10 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 111,461
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 22.26 23.07 21.13 20.08 22.29 20.02 21.65 1.86%
EPS 4.62 4.21 3.88 4.09 4.54 3.96 4.54 1.16%
DPS 2.49 2.00 1.94 1.94 1.94 1.94 1.94 18.05%
NAPS 0.8357 0.8537 0.8451 0.8346 0.7787 0.7742 0.7729 5.33%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.15 1.20 1.03 0.80 0.86 0.95 1.03 -
P/RPS 2.16 2.14 1.94 1.58 1.50 1.84 1.84 11.24%
P/EPS 10.40 11.70 10.59 7.78 7.38 9.29 8.76 12.08%
EY 9.62 8.54 9.44 12.85 13.55 10.77 11.42 -10.77%
DY 5.18 4.06 4.73 6.11 5.81 5.26 4.85 4.47%
P/NAPS 0.58 0.58 0.49 0.38 0.43 0.48 0.52 7.53%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 -
Price 1.31 1.04 0.98 0.91 0.84 0.90 0.98 -
P/RPS 2.46 1.85 1.85 1.80 1.47 1.74 1.75 25.40%
P/EPS 11.84 10.14 10.08 8.85 7.21 8.80 8.33 26.33%
EY 8.44 9.86 9.92 11.30 13.87 11.36 12.00 -20.86%
DY 4.55 4.68 4.97 5.37 5.95 5.56 5.10 -7.30%
P/NAPS 0.66 0.50 0.46 0.43 0.42 0.45 0.49 21.89%

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