[CRESNDO] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -12.88%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 59,257 56,304 62,525 56,160 60,724 71,276 62,109 -3.09%
PBT 15,197 15,333 17,286 15,711 18,285 20,318 17,747 -9.85%
Tax -4,325 -3,873 -4,562 -4,607 -5,540 -6,622 -5,987 -19.53%
NP 10,872 11,460 12,724 11,104 12,745 13,696 11,760 -5.11%
-
NP to SH 10,872 11,460 12,724 11,104 12,745 13,696 11,760 -5.11%
-
Tax Rate 28.46% 25.26% 26.39% 29.32% 30.30% 32.59% 33.74% -
Total Cost 48,385 44,844 49,801 45,056 47,979 57,580 50,349 -2.62%
-
Net Worth 237,015 234,070 218,397 217,142 216,780 216,937 217,108 6.04%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 5,444 5,444 5,444 5,428 5,427 5,427 5,427 0.20%
Div Payout % 50.08% 47.51% 42.79% 48.88% 42.59% 39.63% 46.16% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 237,015 234,070 218,397 217,142 216,780 216,937 217,108 6.04%
NOSH 111,800 111,461 109,198 108,571 108,390 108,468 108,554 1.98%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 18.35% 20.35% 20.35% 19.77% 20.99% 19.22% 18.93% -
ROE 4.59% 4.90% 5.83% 5.11% 5.88% 6.31% 5.42% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 53.00 50.51 57.26 51.73 56.02 65.71 57.21 -4.98%
EPS 9.72 10.28 11.65 10.23 11.76 12.63 10.83 -6.97%
DPS 4.87 4.88 5.00 5.00 5.00 5.00 5.00 -1.74%
NAPS 2.12 2.10 2.00 2.00 2.00 2.00 2.00 3.97%
Adjusted Per Share Value based on latest NOSH - 108,571
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 21.13 20.08 22.29 20.02 21.65 25.41 22.15 -3.10%
EPS 3.88 4.09 4.54 3.96 4.54 4.88 4.19 -5.00%
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.8451 0.8346 0.7787 0.7742 0.7729 0.7735 0.7741 6.04%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.03 0.80 0.86 0.95 1.03 1.48 1.12 -
P/RPS 1.94 1.58 1.50 1.84 1.84 2.25 1.96 -0.68%
P/EPS 10.59 7.78 7.38 9.29 8.76 11.72 10.34 1.60%
EY 9.44 12.85 13.55 10.77 11.42 8.53 9.67 -1.59%
DY 4.73 6.11 5.81 5.26 4.85 3.38 4.46 4.00%
P/NAPS 0.49 0.38 0.43 0.48 0.52 0.74 0.56 -8.53%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 -
Price 0.98 0.91 0.84 0.90 0.98 1.24 1.26 -
P/RPS 1.85 1.80 1.47 1.74 1.75 1.89 2.20 -10.93%
P/EPS 10.08 8.85 7.21 8.80 8.33 9.82 11.63 -9.11%
EY 9.92 11.30 13.87 11.36 12.00 10.18 8.60 10.01%
DY 4.97 5.37 5.95 5.56 5.10 4.03 3.97 16.20%
P/NAPS 0.46 0.43 0.42 0.45 0.49 0.62 0.63 -18.96%

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