[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 0.43%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 46,048 62,525 61,986 62,412 70,932 61,129 69,918 -24.36%
PBT 10,164 17,286 17,581 17,630 17,976 17,809 20,296 -37.01%
Tax -2,540 -4,562 -5,097 -3,686 -4,092 -5,988 -6,937 -48.91%
NP 7,624 12,724 12,484 13,944 13,884 11,821 13,358 -31.26%
-
NP to SH 7,624 12,724 12,484 13,944 13,884 11,821 13,358 -31.26%
-
Tax Rate 24.99% 26.39% 28.99% 20.91% 22.76% 33.62% 34.18% -
Total Cost 38,424 49,801 49,502 48,468 57,048 49,308 56,560 -22.77%
-
Net Worth 234,070 228,373 217,413 226,617 223,445 220,152 218,181 4.81%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 5,463 3,623 - - 5,422 3,618 -
Div Payout % - 42.94% 29.03% - - 45.87% 27.09% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 234,070 228,373 217,413 226,617 223,445 220,152 218,181 4.81%
NOSH 111,461 109,269 108,706 108,429 108,468 108,449 108,548 1.78%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 16.56% 20.35% 20.14% 22.34% 19.57% 19.34% 19.11% -
ROE 3.26% 5.57% 5.74% 6.15% 6.21% 5.37% 6.12% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 41.31 57.22 57.02 57.56 65.39 56.37 64.41 -25.68%
EPS 6.84 11.64 11.48 12.86 12.80 10.90 12.31 -32.48%
DPS 0.00 5.00 3.33 0.00 0.00 5.00 3.33 -
NAPS 2.10 2.09 2.00 2.09 2.06 2.03 2.01 2.97%
Adjusted Per Share Value based on latest NOSH - 108,390
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 5.47 7.43 7.37 7.42 8.43 7.27 8.31 -24.38%
EPS 0.91 1.51 1.48 1.66 1.65 1.40 1.59 -31.13%
DPS 0.00 0.65 0.43 0.00 0.00 0.64 0.43 -
NAPS 0.2782 0.2714 0.2584 0.2693 0.2656 0.2617 0.2593 4.81%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.80 0.86 0.95 1.03 1.48 1.12 0.91 -
P/RPS 1.94 1.50 1.67 1.79 2.26 1.99 1.41 23.77%
P/EPS 11.70 7.39 8.27 8.01 11.56 10.28 7.39 35.95%
EY 8.55 13.54 12.09 12.49 8.65 9.73 13.52 -26.38%
DY 0.00 5.81 3.51 0.00 0.00 4.46 3.66 -
P/NAPS 0.38 0.41 0.48 0.49 0.72 0.55 0.45 -10.68%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 20/12/02 26/09/02 28/06/02 28/03/02 28/12/01 -
Price 0.91 0.84 0.90 0.98 1.24 1.26 1.05 -
P/RPS 2.20 1.47 1.58 1.70 1.90 2.24 1.63 22.19%
P/EPS 13.30 7.21 7.84 7.62 9.69 11.56 8.53 34.57%
EY 7.52 13.86 12.76 13.12 10.32 8.65 11.72 -25.66%
DY 0.00 5.95 3.70 0.00 0.00 3.97 3.17 -
P/NAPS 0.43 0.40 0.45 0.47 0.60 0.62 0.52 -11.93%

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