[CRESNDO] YoY Cumulative 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- 70.5%
YoY- -4.16%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 150,035 80,665 57,675 60,762 64,130 48,658 46,490 21.54%
PBT 36,697 19,581 20,451 17,556 17,993 12,129 13,186 18.58%
Tax -9,491 -5,725 -5,453 -4,813 -5,146 -3,687 -3,823 16.34%
NP 27,206 13,856 14,998 12,743 12,847 8,442 9,363 19.43%
-
NP to SH 24,793 13,104 14,509 12,312 12,847 8,442 9,363 17.60%
-
Tax Rate 25.86% 29.24% 26.66% 27.42% 28.60% 30.40% 28.99% -
Total Cost 122,829 66,809 42,677 48,019 51,283 40,216 37,127 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 4,637 4,482 4,242 4,250 4,157 2,817 2,717 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 6.71% 3.99% 4.66% 4.14% 4.80% 3.60% 4.31% -
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 97.07 53.99 40.78 42.89 46.27 43.17 42.77 14.62%
EPS 16.04 8.77 10.26 8.69 9.27 7.49 8.61 10.91%
DPS 3.00 3.00 3.00 3.00 3.00 2.50 2.50 3.08%
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 53.50 28.76 20.56 21.66 22.87 17.35 16.58 21.53%
EPS 8.84 4.67 5.17 4.39 4.58 3.01 3.34 17.59%
DPS 1.65 1.60 1.51 1.52 1.48 1.00 0.97 9.24%
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 0.86 2.61 2.40 2.29 2.49 2.78 2.22 -14.60%
P/EPS 5.17 16.08 9.55 11.28 12.41 16.02 11.03 -11.85%
EY 19.33 6.22 10.47 8.87 8.06 6.24 9.07 13.42%
DY 3.61 2.13 3.06 3.06 2.61 2.08 2.63 5.41%
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 0.79 2.39 2.33 2.05 2.23 2.41 2.10 -15.02%
P/EPS 4.80 14.71 9.26 10.13 11.11 13.89 10.45 -12.15%
EY 20.83 6.80 10.80 9.88 9.00 7.20 9.57 13.82%
DY 3.90 2.33 3.16 3.41 2.91 2.40 2.78 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