[CRESNDO] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -38.38%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 89,304 70,320 73,724 50,020 46,048 70,932 34,264 17.30%
PBT 23,676 18,704 21,640 12,828 10,164 17,976 7,692 20.59%
Tax -7,480 -5,132 -5,772 -4,840 -2,540 -4,092 -2,756 18.09%
NP 16,196 13,572 15,868 7,988 7,624 13,884 4,936 21.88%
-
NP to SH 16,140 12,632 14,928 7,988 7,624 13,884 4,936 21.81%
-
Tax Rate 31.59% 27.44% 26.67% 37.73% 24.99% 22.76% 35.83% -
Total Cost 73,108 56,748 57,856 42,032 38,424 57,048 29,328 16.43%
-
Net Worth 318,552 307,303 296,573 254,284 234,070 223,445 211,078 7.09%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 318,552 307,303 296,573 254,284 234,070 223,445 211,078 7.09%
NOSH 141,578 141,614 141,901 133,133 111,461 108,468 108,245 4.57%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 18.14% 19.30% 21.52% 15.97% 16.56% 19.57% 14.41% -
ROE 5.07% 4.11% 5.03% 3.14% 3.26% 6.21% 2.34% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 63.08 49.66 51.95 37.57 41.31 65.39 31.65 12.17%
EPS 11.40 8.92 10.52 6.00 6.84 12.80 4.56 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.17 2.09 1.91 2.10 2.06 1.95 2.41%
Adjusted Per Share Value based on latest NOSH - 133,133
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 31.84 25.07 26.29 17.83 16.42 25.29 12.22 17.29%
EPS 5.75 4.50 5.32 2.85 2.72 4.95 1.76 21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1358 1.0957 1.0574 0.9067 0.8346 0.7967 0.7526 7.09%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.65 1.01 1.06 1.20 0.80 1.48 1.00 -
P/RPS 2.62 2.03 2.04 3.19 1.94 2.26 3.16 -3.07%
P/EPS 14.47 11.32 10.08 20.00 11.70 11.56 21.93 -6.69%
EY 6.91 8.83 9.92 5.00 8.55 8.65 4.56 7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.47 0.51 0.63 0.38 0.72 0.51 6.15%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 28/06/02 28/06/01 -
Price 1.53 1.00 1.04 1.15 0.91 1.24 0.97 -
P/RPS 2.43 2.01 2.00 3.06 2.20 1.90 3.06 -3.76%
P/EPS 13.42 11.21 9.89 19.17 13.30 9.69 21.27 -7.38%
EY 7.45 8.92 10.12 5.22 7.52 10.32 4.70 7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.50 0.60 0.43 0.60 0.50 5.25%

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