[CRESNDO] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -5.13%
YoY- -14.7%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 63,426 62,433 64,693 59,257 56,304 62,525 56,160 8.45%
PBT 18,308 17,642 16,229 15,197 15,333 17,286 15,711 10.74%
Tax -5,253 -4,678 -4,426 -4,325 -3,873 -4,562 -4,607 9.15%
NP 13,055 12,964 11,803 10,872 11,460 12,724 11,104 11.40%
-
NP to SH 13,055 12,964 11,803 10,872 11,460 12,724 11,104 11.40%
-
Tax Rate 28.69% 26.52% 27.27% 28.46% 25.26% 26.39% 29.32% -
Total Cost 50,371 49,469 52,890 48,385 44,844 49,801 45,056 7.72%
-
Net Worth 254,284 234,372 239,423 237,015 234,070 218,397 217,142 11.11%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 6,979 6,979 5,607 5,444 5,444 5,444 5,428 18.25%
Div Payout % 53.46% 53.84% 47.51% 50.08% 47.51% 42.79% 48.88% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 254,284 234,372 239,423 237,015 234,070 218,397 217,142 11.11%
NOSH 133,133 117,186 115,107 111,800 111,461 109,198 108,571 14.57%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 20.58% 20.76% 18.24% 18.35% 20.35% 20.35% 19.77% -
ROE 5.13% 5.53% 4.93% 4.59% 4.90% 5.83% 5.11% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 47.64 53.28 56.20 53.00 50.51 57.26 51.73 -5.34%
EPS 9.81 11.06 10.25 9.72 10.28 11.65 10.23 -2.75%
DPS 5.24 5.96 4.87 4.87 4.88 5.00 5.00 3.17%
NAPS 1.91 2.00 2.08 2.12 2.10 2.00 2.00 -3.02%
Adjusted Per Share Value based on latest NOSH - 111,800
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 22.61 22.26 23.07 21.13 20.08 22.29 20.02 8.45%
EPS 4.65 4.62 4.21 3.88 4.09 4.54 3.96 11.31%
DPS 2.49 2.49 2.00 1.94 1.94 1.94 1.94 18.12%
NAPS 0.9067 0.8357 0.8537 0.8451 0.8346 0.7787 0.7742 11.11%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.20 1.15 1.20 1.03 0.80 0.86 0.95 -
P/RPS 2.52 2.16 2.14 1.94 1.58 1.50 1.84 23.34%
P/EPS 12.24 10.40 11.70 10.59 7.78 7.38 9.29 20.20%
EY 8.17 9.62 8.54 9.44 12.85 13.55 10.77 -16.83%
DY 4.37 5.18 4.06 4.73 6.11 5.81 5.26 -11.63%
P/NAPS 0.63 0.58 0.58 0.49 0.38 0.43 0.48 19.89%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 -
Price 1.15 1.31 1.04 0.98 0.91 0.84 0.90 -
P/RPS 2.41 2.46 1.85 1.85 1.80 1.47 1.74 24.27%
P/EPS 11.73 11.84 10.14 10.08 8.85 7.21 8.80 21.13%
EY 8.53 8.44 9.86 9.92 11.30 13.87 11.36 -17.40%
DY 4.56 4.55 4.68 4.97 5.37 5.95 5.56 -12.39%
P/NAPS 0.60 0.66 0.50 0.46 0.43 0.42 0.45 21.16%

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