[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 13.67%
YoY- -4.16%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 200,046 107,553 76,900 81,016 85,506 64,877 61,986 21.54%
PBT 48,929 26,108 27,268 23,408 23,990 16,172 17,581 18.58%
Tax -12,654 -7,633 -7,270 -6,417 -6,861 -4,916 -5,097 16.34%
NP 36,274 18,474 19,997 16,990 17,129 11,256 12,484 19.43%
-
NP to SH 33,057 17,472 19,345 16,416 17,129 11,256 12,484 17.60%
-
Tax Rate 25.86% 29.24% 26.66% 27.41% 28.60% 30.40% 28.99% -
Total Cost 163,772 89,078 56,902 64,025 68,377 53,621 49,502 22.04%
-
Net Worth 369,421 328,720 311,109 297,528 267,472 234,437 217,413 9.22%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 6,182 5,976 5,656 5,667 5,543 3,757 3,623 9.30%
Div Payout % 18.70% 34.21% 29.24% 34.52% 32.36% 33.38% 29.03% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 369,421 328,720 311,109 297,528 267,472 234,437 217,413 9.22%
NOSH 154,569 149,418 141,413 141,680 138,586 112,710 108,706 6.03%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 18.13% 17.18% 26.00% 20.97% 20.03% 17.35% 20.14% -
ROE 8.95% 5.32% 6.22% 5.52% 6.40% 4.80% 5.74% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 129.42 71.98 54.38 57.18 61.70 57.56 57.02 14.62%
EPS 21.39 11.69 13.68 11.59 12.36 9.99 11.48 10.91%
DPS 4.00 4.00 4.00 4.00 4.00 3.33 3.33 3.09%
NAPS 2.39 2.20 2.20 2.10 1.93 2.08 2.00 3.01%
Adjusted Per Share Value based on latest NOSH - 141,810
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 71.33 38.35 27.42 28.89 30.49 23.13 22.10 21.54%
EPS 11.79 6.23 6.90 5.85 6.11 4.01 4.45 17.61%
DPS 2.20 2.13 2.02 2.02 1.98 1.34 1.29 9.29%
NAPS 1.3172 1.1721 1.1093 1.0609 0.9537 0.8359 0.7752 9.22%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.83 1.41 0.98 0.98 1.15 1.20 0.95 -
P/RPS 0.64 1.96 1.80 1.71 1.86 2.08 1.67 -14.76%
P/EPS 3.88 12.06 7.16 8.46 9.30 12.02 8.27 -11.84%
EY 25.77 8.29 13.96 11.82 10.75 8.32 12.09 13.43%
DY 4.82 2.84 4.08 4.08 3.48 2.78 3.51 5.42%
P/NAPS 0.35 0.64 0.45 0.47 0.60 0.58 0.48 -5.12%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/08 28/12/07 29/12/06 21/12/05 31/12/04 31/12/03 20/12/02 -
Price 0.77 1.29 0.95 0.88 1.03 1.04 0.90 -
P/RPS 0.59 1.79 1.75 1.54 1.67 1.81 1.58 -15.12%
P/EPS 3.60 11.03 6.94 7.59 8.33 10.41 7.84 -12.15%
EY 27.77 9.06 14.40 13.17 12.00 9.60 12.76 13.82%
DY 5.19 3.10 4.21 4.55 3.88 3.21 3.70 5.79%
P/NAPS 0.32 0.59 0.43 0.42 0.53 0.50 0.45 -5.51%

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