[CRESNDO] YoY Annualized Quarter 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- -3.26%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 185,102 107,972 71,286 76,682 69,708 55,876 62,412 19.84%
PBT 43,888 29,006 19,512 21,016 20,392 13,452 17,630 16.40%
Tax -11,092 -8,510 -5,400 -5,854 -7,240 -4,050 -3,686 20.13%
NP 32,796 20,496 14,112 15,162 13,152 9,402 13,944 15.30%
-
NP to SH 29,186 19,818 13,244 14,442 13,152 9,402 13,944 13.08%
-
Tax Rate 25.27% 29.34% 27.68% 27.85% 35.50% 30.11% 20.91% -
Total Cost 152,306 87,476 57,174 61,520 56,556 46,474 48,468 21.00%
-
Net Worth 359,021 323,948 305,630 295,919 262,216 236,724 226,617 7.96%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 9,285 8,794 8,489 8,495 8,237 - - -
Div Payout % 31.81% 44.38% 64.10% 58.82% 62.63% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 359,021 323,948 305,630 295,919 262,216 236,724 226,617 7.96%
NOSH 154,750 146,582 141,495 141,588 137,286 111,662 108,429 6.10%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 17.72% 18.98% 19.80% 19.77% 18.87% 16.83% 22.34% -
ROE 8.13% 6.12% 4.33% 4.88% 5.02% 3.97% 6.15% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 119.61 73.66 50.38 54.16 50.78 50.04 57.56 12.95%
EPS 18.86 13.52 9.36 10.20 9.58 8.42 12.86 6.58%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 2.32 2.21 2.16 2.09 1.91 2.12 2.09 1.75%
Adjusted Per Share Value based on latest NOSH - 141,829
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 66.00 38.50 25.42 27.34 24.85 19.92 22.25 19.84%
EPS 10.41 7.07 4.72 5.15 4.69 3.35 4.97 13.10%
DPS 3.31 3.14 3.03 3.03 2.94 0.00 0.00 -
NAPS 1.2801 1.1551 1.0897 1.0551 0.9349 0.8441 0.808 7.96%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.98 1.69 0.99 1.04 1.19 1.03 1.03 -
P/RPS 0.82 2.29 1.97 1.92 2.34 2.06 1.79 -12.18%
P/EPS 5.20 12.50 10.58 10.20 12.42 12.23 8.01 -6.94%
EY 19.24 8.00 9.45 9.81 8.05 8.17 12.49 7.45%
DY 6.12 3.55 6.06 5.77 5.04 0.00 0.00 -
P/NAPS 0.42 0.76 0.46 0.50 0.62 0.49 0.49 -2.53%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 -
Price 0.97 1.56 1.01 0.95 1.14 0.98 0.98 -
P/RPS 0.81 2.12 2.00 1.75 2.25 1.96 1.70 -11.61%
P/EPS 5.14 11.54 10.79 9.31 11.90 11.64 7.62 -6.34%
EY 19.44 8.67 9.27 10.74 8.40 8.59 13.12 6.76%
DY 6.19 3.85 5.94 6.32 5.26 0.00 0.00 -
P/NAPS 0.42 0.71 0.47 0.45 0.60 0.46 0.47 -1.85%

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