[CRESNDO] YoY Quarter Result on 31-Jul-2004 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 129.29%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 31,660 18,063 19,910 22,349 16,426 13,473 24,025 4.70%
PBT 8,584 5,080 5,098 6,989 4,185 4,321 6,354 5.13%
Tax -2,385 -1,417 -1,484 -2,410 -1,390 -820 -2,020 2.80%
NP 6,199 3,663 3,614 4,579 2,795 3,501 4,334 6.14%
-
NP to SH 5,874 3,464 3,489 4,579 2,795 3,501 4,334 5.19%
-
Tax Rate 27.78% 27.89% 29.11% 34.48% 33.21% 18.98% 31.79% -
Total Cost 25,461 14,400 16,296 17,770 13,631 9,972 19,691 4.37%
-
Net Worth 329,480 305,397 296,423 270,770 237,015 226,535 216,156 7.27%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 4,472 4,241 4,254 4,252 - - - -
Div Payout % 76.14% 122.45% 121.95% 92.88% - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 329,480 305,397 296,423 270,770 237,015 226,535 216,156 7.27%
NOSH 149,086 141,387 141,829 141,764 111,800 108,390 108,621 5.41%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 19.58% 20.28% 18.15% 20.49% 17.02% 25.99% 18.04% -
ROE 1.78% 1.13% 1.18% 1.69% 1.18% 1.55% 2.01% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 21.24 12.78 14.04 15.76 14.69 12.43 22.12 -0.67%
EPS 3.94 2.45 2.46 3.23 2.50 3.23 3.99 -0.20%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.21 2.16 2.09 1.91 2.12 2.09 1.99 1.76%
Adjusted Per Share Value based on latest NOSH - 141,764
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 11.29 6.44 7.10 7.97 5.86 4.80 8.57 4.69%
EPS 2.09 1.24 1.24 1.63 1.00 1.25 1.55 5.10%
DPS 1.59 1.51 1.52 1.52 0.00 0.00 0.00 -
NAPS 1.1748 1.0889 1.0569 0.9654 0.8451 0.8077 0.7707 7.27%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.69 0.99 1.04 1.19 1.03 1.03 1.28 -
P/RPS 7.96 7.75 7.41 7.55 7.01 8.29 5.79 5.44%
P/EPS 42.89 40.41 42.28 36.84 41.20 31.89 32.08 4.95%
EY 2.33 2.47 2.37 2.71 2.43 3.14 3.12 -4.74%
DY 1.78 3.03 2.88 2.52 0.00 0.00 0.00 -
P/NAPS 0.76 0.46 0.50 0.62 0.49 0.49 0.64 2.90%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 -
Price 1.56 1.01 0.95 1.14 0.98 0.98 0.90 -
P/RPS 7.35 7.91 6.77 7.23 6.67 7.88 4.07 10.34%
P/EPS 39.59 41.22 38.62 35.29 39.20 30.34 22.56 9.82%
EY 2.53 2.43 2.59 2.83 2.55 3.30 4.43 -8.90%
DY 1.92 2.97 3.16 2.63 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.45 0.60 0.46 0.47 0.45 7.89%

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