[CRESNDO] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 20.88%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 17,600 23,701 19,774 13,775 16,035 8,690 19,590 -1.76%
PBT 4,757 7,978 5,090 5,513 4,100 2,587 3,286 6.35%
Tax -624 -1,454 -1,880 -991 -739 -785 -1,480 -13.40%
NP 4,133 6,524 3,210 4,522 3,361 1,802 1,806 14.78%
-
NP to SH 4,415 6,421 3,210 4,522 3,361 1,802 1,806 16.05%
-
Tax Rate 13.12% 18.23% 36.94% 17.98% 18.02% 30.34% 45.04% -
Total Cost 13,467 17,177 16,564 9,253 12,674 6,888 17,784 -4.52%
-
Net Worth 282,564 283,028 283,979 234,372 218,397 220,365 210,296 5.04%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 5,651 5,660 5,679 4,101 2,729 2,713 2,709 13.03%
Div Payout % 128.00% 88.16% 176.93% 90.70% 81.22% 150.60% 150.06% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 282,564 283,028 283,979 234,372 218,397 220,365 210,296 5.04%
NOSH 141,282 141,514 141,989 117,186 109,198 108,554 108,399 4.51%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 23.48% 27.53% 16.23% 32.83% 20.96% 20.74% 9.22% -
ROE 1.56% 2.27% 1.13% 1.93% 1.54% 0.82% 0.86% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 12.46 16.75 13.93 11.75 14.68 8.01 18.07 -6.00%
EPS 3.12 4.53 2.26 3.86 3.08 1.66 1.66 11.08%
DPS 4.00 4.00 4.00 3.50 2.50 2.50 2.50 8.14%
NAPS 2.00 2.00 2.00 2.00 2.00 2.03 1.94 0.50%
Adjusted Per Share Value based on latest NOSH - 117,186
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 2.09 2.82 2.35 1.64 1.91 1.03 2.33 -1.79%
EPS 0.52 0.76 0.38 0.54 0.40 0.21 0.21 16.30%
DPS 0.67 0.67 0.68 0.49 0.32 0.32 0.32 13.10%
NAPS 0.3358 0.3364 0.3375 0.2786 0.2596 0.2619 0.2499 5.04%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.00 0.84 1.12 1.15 0.86 1.12 1.36 -
P/RPS 8.03 5.02 8.04 9.78 5.86 13.99 7.53 1.07%
P/EPS 32.00 18.51 49.54 29.80 27.94 67.47 81.63 -14.44%
EY 3.12 5.40 2.02 3.36 3.58 1.48 1.23 16.77%
DY 4.00 4.76 3.57 3.04 2.91 2.23 1.84 13.81%
P/NAPS 0.50 0.42 0.56 0.58 0.43 0.55 0.70 -5.45%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 31/03/06 28/03/05 29/03/04 31/03/03 28/03/02 29/03/01 -
Price 1.47 0.90 1.05 1.31 0.84 1.26 1.10 -
P/RPS 11.80 5.37 7.54 11.14 5.72 15.74 6.09 11.64%
P/EPS 47.04 19.84 46.45 33.95 27.29 75.90 66.02 -5.49%
EY 2.13 5.04 2.15 2.95 3.66 1.32 1.51 5.89%
DY 2.72 4.44 3.81 2.67 2.98 1.98 2.27 3.05%
P/NAPS 0.74 0.45 0.53 0.66 0.42 0.62 0.57 4.44%

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