[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 146.64%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 35,643 38,341 34,854 27,938 31,206 32,591 28,778 3.62%
PBT 9,756 10,508 10,196 6,726 8,815 8,277 8,427 2.46%
Tax -2,700 -2,927 -3,620 -2,025 -1,843 -2,709 -2,715 -0.09%
NP 7,056 7,581 6,576 4,701 6,972 5,568 5,712 3.58%
-
NP to SH 6,622 7,221 6,576 4,701 6,972 5,568 5,712 2.49%
-
Tax Rate 27.68% 27.85% 35.50% 30.11% 20.91% 32.73% 32.22% -
Total Cost 28,587 30,760 28,278 23,237 24,234 27,023 23,066 3.63%
-
Net Worth 305,630 295,919 262,216 236,724 226,617 215,990 210,670 6.39%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 4,244 4,247 4,118 - - - - -
Div Payout % 64.10% 58.82% 62.63% - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 305,630 295,919 262,216 236,724 226,617 215,990 210,670 6.39%
NOSH 141,495 141,588 137,286 111,662 108,429 108,538 108,593 4.50%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 19.80% 19.77% 18.87% 16.83% 22.34% 17.08% 19.85% -
ROE 2.17% 2.44% 2.51% 1.99% 3.08% 2.58% 2.71% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 25.19 27.08 25.39 25.02 28.78 30.03 26.50 -0.84%
EPS 4.68 5.10 4.79 4.21 6.43 5.13 5.26 -1.92%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.09 1.91 2.12 2.09 1.99 1.94 1.80%
Adjusted Per Share Value based on latest NOSH - 111,800
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 12.71 13.67 12.43 9.96 11.13 11.62 10.26 3.63%
EPS 2.36 2.57 2.34 1.68 2.49 1.99 2.04 2.45%
DPS 1.51 1.51 1.47 0.00 0.00 0.00 0.00 -
NAPS 1.0897 1.0551 0.9349 0.8441 0.808 0.7701 0.7512 6.39%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.99 1.04 1.19 1.03 1.03 1.28 1.80 -
P/RPS 3.93 3.84 4.69 4.12 3.58 4.26 6.79 -8.70%
P/EPS 21.15 20.39 24.84 24.47 16.02 24.95 34.22 -7.70%
EY 4.73 4.90 4.03 4.09 6.24 4.01 2.92 8.36%
DY 3.03 2.88 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.62 0.49 0.49 0.64 0.93 -11.06%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 26/09/00 -
Price 1.01 0.95 1.14 0.98 0.98 0.90 1.42 -
P/RPS 4.01 3.51 4.49 3.92 3.41 3.00 5.36 -4.71%
P/EPS 21.58 18.63 23.80 23.28 15.24 17.54 27.00 -3.66%
EY 4.63 5.37 4.20 4.30 6.56 5.70 3.70 3.80%
DY 2.97 3.16 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.60 0.46 0.47 0.45 0.73 -7.07%

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