[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -7.03%
YoY- 86.88%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 84,463 81,016 76,682 73,724 83,904 85,506 69,708 13.61%
PBT 25,534 23,408 21,016 21,640 23,083 23,990 20,392 16.12%
Tax -6,267 -6,417 -5,854 -5,772 -7,026 -6,861 -7,240 -9.14%
NP 19,267 16,990 15,162 15,868 16,057 17,129 13,152 28.89%
-
NP to SH 18,733 16,416 14,442 14,928 16,057 17,129 13,152 26.51%
-
Tax Rate 24.54% 27.41% 27.85% 26.67% 30.44% 28.60% 35.50% -
Total Cost 65,196 64,025 61,520 57,856 67,847 68,377 56,556 9.91%
-
Net Worth 304,496 297,528 295,919 296,573 291,147 267,472 262,216 10.44%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 9,913 5,667 8,495 - 9,751 5,543 8,237 13.10%
Div Payout % 52.92% 34.52% 58.82% - 60.73% 32.36% 62.63% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 304,496 297,528 295,919 296,573 291,147 267,472 262,216 10.44%
NOSH 141,626 141,680 141,588 141,901 139,304 138,586 137,286 2.09%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 22.81% 20.97% 19.77% 21.52% 19.14% 20.03% 18.87% -
ROE 6.15% 5.52% 4.88% 5.03% 5.52% 6.40% 5.02% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 59.64 57.18 54.16 51.95 60.23 61.70 50.78 11.28%
EPS 13.20 11.59 10.20 10.52 11.80 12.36 9.58 23.75%
DPS 7.00 4.00 6.00 0.00 7.00 4.00 6.00 10.79%
NAPS 2.15 2.10 2.09 2.09 2.09 1.93 1.91 8.18%
Adjusted Per Share Value based on latest NOSH - 141,901
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 10.04 9.63 9.11 8.76 9.97 10.16 8.28 13.67%
EPS 2.23 1.95 1.72 1.77 1.91 2.04 1.56 26.81%
DPS 1.18 0.67 1.01 0.00 1.16 0.66 0.98 13.14%
NAPS 0.3619 0.3536 0.3517 0.3525 0.346 0.3179 0.3116 10.46%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.84 0.98 1.04 1.06 1.12 1.15 1.19 -
P/RPS 1.41 1.71 1.92 2.04 1.86 1.86 2.34 -28.59%
P/EPS 6.35 8.46 10.20 10.08 9.72 9.30 12.42 -35.98%
EY 15.75 11.82 9.81 9.92 10.29 10.75 8.05 56.23%
DY 8.33 4.08 5.77 0.00 6.25 3.48 5.04 39.66%
P/NAPS 0.39 0.47 0.50 0.51 0.54 0.60 0.62 -26.52%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 -
Price 0.90 0.88 0.95 1.04 1.05 1.03 1.14 -
P/RPS 1.51 1.54 1.75 2.00 1.74 1.67 2.25 -23.29%
P/EPS 6.80 7.59 9.31 9.89 9.11 8.33 11.90 -31.06%
EY 14.70 13.17 10.74 10.12 10.98 12.00 8.40 45.07%
DY 7.78 4.55 6.32 0.00 6.67 3.88 5.26 29.72%
P/NAPS 0.42 0.42 0.45 0.50 0.50 0.53 0.60 -21.11%

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