[CRESNDO] QoQ Annualized 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- 15.17%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 85,506 69,708 50,020 62,433 64,877 55,876 46,048 50.79%
PBT 23,990 20,392 12,828 17,642 16,172 13,452 10,164 76.81%
Tax -6,861 -7,240 -4,840 -4,678 -4,916 -4,050 -2,540 93.37%
NP 17,129 13,152 7,988 12,964 11,256 9,402 7,624 71.12%
-
NP to SH 17,129 13,152 7,988 12,964 11,256 9,402 7,624 71.12%
-
Tax Rate 28.60% 35.50% 37.73% 26.52% 30.40% 30.11% 24.99% -
Total Cost 68,377 56,556 42,032 49,469 53,621 46,474 38,424 46.59%
-
Net Worth 267,472 262,216 254,284 238,700 234,437 236,724 234,070 9.25%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 5,543 8,237 - 6,820 3,757 - - -
Div Payout % 32.36% 62.63% - 52.61% 33.38% - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 267,472 262,216 254,284 238,700 234,437 236,724 234,070 9.25%
NOSH 138,586 137,286 133,133 113,666 112,710 111,662 111,461 15.55%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 20.03% 18.87% 15.97% 20.76% 17.35% 16.83% 16.56% -
ROE 6.40% 5.02% 3.14% 5.43% 4.80% 3.97% 3.26% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 61.70 50.78 37.57 54.93 57.56 50.04 41.31 30.50%
EPS 12.36 9.58 6.00 11.41 9.99 8.42 6.84 48.09%
DPS 4.00 6.00 0.00 6.00 3.33 0.00 0.00 -
NAPS 1.93 1.91 1.91 2.10 2.08 2.12 2.10 -5.44%
Adjusted Per Share Value based on latest NOSH - 117,186
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 10.16 8.28 5.94 7.42 7.71 6.64 5.47 50.81%
EPS 2.04 1.56 0.95 1.54 1.34 1.12 0.91 70.86%
DPS 0.66 0.98 0.00 0.81 0.45 0.00 0.00 -
NAPS 0.3179 0.3116 0.3022 0.2837 0.2786 0.2814 0.2782 9.25%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.15 1.19 1.20 1.15 1.20 1.03 0.80 -
P/RPS 1.86 2.34 3.19 2.09 2.08 2.06 1.94 -2.75%
P/EPS 9.30 12.42 20.00 10.08 12.02 12.23 11.70 -14.13%
EY 10.75 8.05 5.00 9.92 8.32 8.17 8.55 16.41%
DY 3.48 5.04 0.00 5.22 2.78 0.00 0.00 -
P/NAPS 0.60 0.62 0.63 0.55 0.58 0.49 0.38 35.40%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 31/12/04 28/09/04 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.03 1.14 1.15 1.31 1.04 0.98 0.91 -
P/RPS 1.67 2.25 3.06 2.39 1.81 1.96 2.20 -16.71%
P/EPS 8.33 11.90 19.17 11.49 10.41 11.64 13.30 -26.69%
EY 12.00 8.40 5.22 8.71 9.60 8.59 7.52 36.36%
DY 3.88 5.26 0.00 4.58 3.21 0.00 0.00 -
P/NAPS 0.53 0.60 0.60 0.62 0.50 0.46 0.43 14.88%

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