[CRESNDO] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 79.58%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 57,675 60,762 64,130 48,658 46,490 52,439 40,273 6.16%
PBT 20,451 17,556 17,993 12,129 13,186 15,222 11,406 10.21%
Tax -5,453 -4,813 -5,146 -3,687 -3,823 -5,203 -3,715 6.60%
NP 14,998 12,743 12,847 8,442 9,363 10,019 7,691 11.76%
-
NP to SH 14,509 12,312 12,847 8,442 9,363 10,019 7,691 11.15%
-
Tax Rate 26.66% 27.42% 28.60% 30.40% 28.99% 34.18% 32.57% -
Total Cost 42,677 48,019 51,283 40,216 37,127 42,420 32,582 4.59%
-
Net Worth 311,109 297,528 267,472 234,437 217,413 218,181 210,444 6.72%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 4,242 4,250 4,157 2,817 2,717 2,713 - -
Div Payout % 29.24% 34.52% 32.36% 33.38% 29.03% 27.09% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 311,109 297,528 267,472 234,437 217,413 218,181 210,444 6.72%
NOSH 141,413 141,680 138,586 112,710 108,706 108,548 108,476 4.51%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 26.00% 20.97% 20.03% 17.35% 20.14% 19.11% 19.10% -
ROE 4.66% 4.14% 4.80% 3.60% 4.31% 4.59% 3.65% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 40.78 42.89 46.27 43.17 42.77 48.31 37.13 1.57%
EPS 10.26 8.69 9.27 7.49 8.61 9.23 7.09 6.35%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 0.00 -
NAPS 2.20 2.10 1.93 2.08 2.00 2.01 1.94 2.11%
Adjusted Per Share Value based on latest NOSH - 115,107
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 20.56 21.66 22.87 17.35 16.58 18.70 14.36 6.16%
EPS 5.17 4.39 4.58 3.01 3.34 3.57 2.74 11.15%
DPS 1.51 1.52 1.48 1.00 0.97 0.97 0.00 -
NAPS 1.1093 1.0609 0.9537 0.8359 0.7752 0.7779 0.7504 6.72%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.98 0.98 1.15 1.20 0.95 0.91 1.32 -
P/RPS 2.40 2.29 2.49 2.78 2.22 1.88 3.56 -6.35%
P/EPS 9.55 11.28 12.41 16.02 11.03 9.86 18.62 -10.52%
EY 10.47 8.87 8.06 6.24 9.07 10.14 5.37 11.76%
DY 3.06 3.06 2.61 2.08 2.63 2.75 0.00 -
P/NAPS 0.45 0.47 0.60 0.58 0.48 0.45 0.68 -6.64%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 21/12/05 31/12/04 31/12/03 20/12/02 28/12/01 22/12/00 -
Price 0.95 0.88 1.03 1.04 0.90 1.05 1.28 -
P/RPS 2.33 2.05 2.23 2.41 2.10 2.17 3.45 -6.32%
P/EPS 9.26 10.13 11.11 13.89 10.45 11.38 18.05 -10.52%
EY 10.80 9.88 9.00 7.20 9.57 8.79 5.54 11.76%
DY 3.16 3.41 2.91 2.40 2.78 2.38 0.00 -
P/NAPS 0.43 0.42 0.53 0.50 0.45 0.52 0.66 -6.88%

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