[CRESNDO] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -6.13%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 83,612 84,463 80,536 87,391 89,830 83,904 77,905 4.83%
PBT 24,800 25,534 22,646 23,395 25,286 23,083 23,506 3.64%
Tax -6,107 -6,267 -6,693 -6,333 -7,259 -7,026 -6,137 -0.32%
NP 18,693 19,267 15,953 17,062 18,027 16,057 17,369 5.03%
-
NP to SH 18,159 18,733 15,522 16,702 17,792 16,057 17,369 3.01%
-
Tax Rate 24.62% 24.54% 29.55% 27.07% 28.71% 30.44% 26.11% -
Total Cost 64,919 65,196 64,583 70,329 71,803 67,847 60,536 4.78%
-
Net Worth 307,303 283,028 297,802 296,423 296,573 283,979 273,206 8.17%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 9,915 9,915 9,934 9,934 9,932 9,932 8,354 12.13%
Div Payout % 54.60% 52.93% 64.00% 59.48% 55.83% 61.86% 48.10% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 307,303 283,028 297,802 296,423 296,573 283,979 273,206 8.17%
NOSH 141,614 141,514 141,810 141,829 141,901 141,989 141,557 0.02%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 22.36% 22.81% 19.81% 19.52% 20.07% 19.14% 22.30% -
ROE 5.91% 6.62% 5.21% 5.63% 6.00% 5.65% 6.36% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 59.04 59.69 56.79 61.62 63.30 59.09 55.03 4.81%
EPS 12.82 13.24 10.95 11.78 12.54 11.31 12.27 2.97%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 5.90 12.10%
NAPS 2.17 2.00 2.10 2.09 2.09 2.00 1.93 8.15%
Adjusted Per Share Value based on latest NOSH - 141,829
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 29.81 30.12 28.72 31.16 32.03 29.92 27.78 4.82%
EPS 6.47 6.68 5.53 5.96 6.34 5.73 6.19 3.00%
DPS 3.54 3.54 3.54 3.54 3.54 3.54 2.98 12.20%
NAPS 1.0957 1.0092 1.0618 1.0569 1.0574 1.0125 0.9741 8.18%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.01 0.84 0.98 1.04 1.06 1.12 1.15 -
P/RPS 1.71 1.41 1.73 1.69 1.67 1.90 2.09 -12.55%
P/EPS 7.88 6.35 8.95 8.83 8.45 9.90 9.37 -10.93%
EY 12.70 15.76 11.17 11.32 11.83 10.10 10.67 12.34%
DY 6.93 8.33 7.14 6.73 6.60 6.25 5.13 22.26%
P/NAPS 0.47 0.42 0.47 0.50 0.51 0.56 0.60 -15.06%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 31/03/06 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 -
Price 1.00 0.90 0.88 0.95 1.04 1.05 1.03 -
P/RPS 1.69 1.51 1.55 1.54 1.64 1.78 1.87 -6.54%
P/EPS 7.80 6.80 8.04 8.07 8.29 9.29 8.39 -4.75%
EY 12.82 14.71 12.44 12.40 12.06 10.77 11.91 5.04%
DY 7.00 7.78 7.95 7.37 6.73 6.66 5.73 14.31%
P/NAPS 0.46 0.45 0.42 0.45 0.50 0.53 0.53 -9.03%

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