[CRESNDO] QoQ TTM Result on 31-Jan-2005 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -7.55%
YoY- 23.86%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 80,536 87,391 89,830 83,904 77,905 69,349 63,426 17.20%
PBT 22,646 23,395 25,286 23,083 23,506 21,112 18,308 15.18%
Tax -6,693 -6,333 -7,259 -7,026 -6,137 -6,273 -5,253 17.47%
NP 15,953 17,062 18,027 16,057 17,369 14,839 13,055 14.25%
-
NP to SH 15,522 16,702 17,792 16,057 17,369 14,839 13,055 12.19%
-
Tax Rate 29.55% 27.07% 28.71% 30.44% 26.11% 29.71% 28.69% -
Total Cost 64,583 70,329 71,803 67,847 60,536 54,510 50,371 17.96%
-
Net Worth 297,802 296,423 296,573 283,979 273,206 270,770 254,284 11.07%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 9,934 9,934 9,932 9,932 8,354 11,232 6,979 26.45%
Div Payout % 64.00% 59.48% 55.83% 61.86% 48.10% 75.69% 53.46% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 297,802 296,423 296,573 283,979 273,206 270,770 254,284 11.07%
NOSH 141,810 141,829 141,901 141,989 141,557 141,764 133,133 4.28%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 19.81% 19.52% 20.07% 19.14% 22.30% 21.40% 20.58% -
ROE 5.21% 5.63% 6.00% 5.65% 6.36% 5.48% 5.13% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 56.79 61.62 63.30 59.09 55.03 48.92 47.64 12.39%
EPS 10.95 11.78 12.54 11.31 12.27 10.47 9.81 7.58%
DPS 7.00 7.00 7.00 7.00 5.90 7.92 5.24 21.23%
NAPS 2.10 2.09 2.09 2.00 1.93 1.91 1.91 6.50%
Adjusted Per Share Value based on latest NOSH - 141,989
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 9.57 10.39 10.68 9.97 9.26 8.24 7.54 17.17%
EPS 1.84 1.99 2.11 1.91 2.06 1.76 1.55 12.07%
DPS 1.18 1.18 1.18 1.18 0.99 1.33 0.83 26.35%
NAPS 0.3539 0.3523 0.3525 0.3375 0.3247 0.3218 0.3022 11.07%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.98 1.04 1.06 1.12 1.15 1.19 1.20 -
P/RPS 1.73 1.69 1.67 1.90 2.09 2.43 2.52 -22.12%
P/EPS 8.95 8.83 8.45 9.90 9.37 11.37 12.24 -18.79%
EY 11.17 11.32 11.83 10.10 10.67 8.80 8.17 23.11%
DY 7.14 6.73 6.60 6.25 5.13 6.66 4.37 38.59%
P/NAPS 0.47 0.50 0.51 0.56 0.60 0.62 0.63 -17.69%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 29/06/04 -
Price 0.88 0.95 1.04 1.05 1.03 1.14 1.15 -
P/RPS 1.55 1.54 1.64 1.78 1.87 2.33 2.41 -25.43%
P/EPS 8.04 8.07 8.29 9.29 8.39 10.89 11.73 -22.20%
EY 12.44 12.40 12.06 10.77 11.91 9.18 8.53 28.51%
DY 7.95 7.37 6.73 6.66 5.73 6.95 4.56 44.70%
P/NAPS 0.42 0.45 0.50 0.53 0.53 0.60 0.60 -21.11%

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