[CRESNDO] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 26.43%
YoY- -27.68%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 60,724 71,276 62,109 72,029 63,676 58,808 59,863 0.95%
PBT 18,285 20,318 17,747 18,508 14,542 14,081 14,692 15.74%
Tax -5,540 -6,622 -5,987 -6,683 -5,189 -5,112 -5,195 4.39%
NP 12,745 13,696 11,760 11,825 9,353 8,969 9,497 21.73%
-
NP to SH 12,745 13,696 11,760 11,825 9,353 8,969 9,497 21.73%
-
Tax Rate 30.30% 32.59% 33.74% 36.11% 35.68% 36.30% 35.36% -
Total Cost 47,979 57,580 50,349 60,204 54,323 49,839 50,366 -3.19%
-
Net Worth 216,780 216,937 217,108 218,207 216,156 211,078 210,296 2.05%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 5,427 5,427 5,427 5,424 5,428 5,428 5,428 -0.01%
Div Payout % 42.59% 39.63% 46.16% 45.87% 58.04% 60.52% 57.16% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 216,780 216,937 217,108 218,207 216,156 211,078 210,296 2.05%
NOSH 108,390 108,468 108,554 108,560 108,621 108,245 108,399 -0.00%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 20.99% 19.22% 18.93% 16.42% 14.69% 15.25% 15.86% -
ROE 5.88% 6.31% 5.42% 5.42% 4.33% 4.25% 4.52% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 56.02 65.71 57.21 66.35 58.62 54.33 55.22 0.96%
EPS 11.76 12.63 10.83 10.89 8.61 8.29 8.76 21.75%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.01 1.99 1.95 1.94 2.05%
Adjusted Per Share Value based on latest NOSH - 108,560
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 21.65 25.41 22.15 25.68 22.70 20.97 21.34 0.96%
EPS 4.54 4.88 4.19 4.22 3.33 3.20 3.39 21.56%
DPS 1.94 1.94 1.94 1.93 1.94 1.94 1.94 0.00%
NAPS 0.7729 0.7735 0.7741 0.778 0.7707 0.7526 0.7498 2.04%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.03 1.48 1.12 0.91 1.28 1.00 1.36 -
P/RPS 1.84 2.25 1.96 1.37 2.18 1.84 2.46 -17.64%
P/EPS 8.76 11.72 10.34 8.35 14.87 12.07 15.52 -31.77%
EY 11.42 8.53 9.67 11.97 6.73 8.29 6.44 46.65%
DY 4.85 3.38 4.46 5.49 3.91 5.00 3.68 20.26%
P/NAPS 0.52 0.74 0.56 0.45 0.64 0.51 0.70 -18.02%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 28/06/02 28/03/02 28/12/01 28/09/01 28/06/01 29/03/01 -
Price 0.98 1.24 1.26 1.05 0.90 0.97 1.10 -
P/RPS 1.75 1.89 2.20 1.58 1.54 1.79 1.99 -8.23%
P/EPS 8.33 9.82 11.63 9.64 10.45 11.71 12.56 -24.00%
EY 12.00 10.18 8.60 10.37 9.57 8.54 7.96 31.57%
DY 5.10 4.03 3.97 4.76 5.56 5.15 4.55 7.92%
P/NAPS 0.49 0.62 0.63 0.52 0.45 0.50 0.57 -9.61%

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