[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 23.32%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 50,020 62,433 64,877 55,876 46,048 62,525 61,986 -13.33%
PBT 12,828 17,642 16,172 13,452 10,164 17,286 17,581 -18.96%
Tax -4,840 -4,678 -4,916 -4,050 -2,540 -4,562 -5,097 -3.39%
NP 7,988 12,964 11,256 9,402 7,624 12,724 12,484 -25.76%
-
NP to SH 7,988 12,964 11,256 9,402 7,624 12,724 12,484 -25.76%
-
Tax Rate 37.73% 26.52% 30.40% 30.11% 24.99% 26.39% 28.99% -
Total Cost 42,032 49,469 53,621 46,474 38,424 49,801 49,502 -10.34%
-
Net Worth 254,284 238,700 234,437 236,724 234,070 228,373 217,413 11.01%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 6,820 3,757 - - 5,463 3,623 -
Div Payout % - 52.61% 33.38% - - 42.94% 29.03% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 254,284 238,700 234,437 236,724 234,070 228,373 217,413 11.01%
NOSH 133,133 113,666 112,710 111,662 111,461 109,269 108,706 14.48%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 15.97% 20.76% 17.35% 16.83% 16.56% 20.35% 20.14% -
ROE 3.14% 5.43% 4.80% 3.97% 3.26% 5.57% 5.74% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 37.57 54.93 57.56 50.04 41.31 57.22 57.02 -24.29%
EPS 6.00 11.41 9.99 8.42 6.84 11.64 11.48 -35.14%
DPS 0.00 6.00 3.33 0.00 0.00 5.00 3.33 -
NAPS 1.91 2.10 2.08 2.12 2.10 2.09 2.00 -3.02%
Adjusted Per Share Value based on latest NOSH - 111,800
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 5.94 7.42 7.71 6.64 5.47 7.43 7.37 -13.40%
EPS 0.95 1.54 1.34 1.12 0.91 1.51 1.48 -25.60%
DPS 0.00 0.81 0.45 0.00 0.00 0.65 0.43 -
NAPS 0.3022 0.2837 0.2786 0.2814 0.2782 0.2714 0.2584 11.01%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.20 1.15 1.20 1.03 0.80 0.86 0.95 -
P/RPS 3.19 2.09 2.08 2.06 1.94 1.50 1.67 54.01%
P/EPS 20.00 10.08 12.02 12.23 11.70 7.39 8.27 80.26%
EY 5.00 9.92 8.32 8.17 8.55 13.54 12.09 -44.52%
DY 0.00 5.22 2.78 0.00 0.00 5.81 3.51 -
P/NAPS 0.63 0.55 0.58 0.49 0.38 0.41 0.48 19.89%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 20/12/02 -
Price 1.15 1.31 1.04 0.98 0.91 0.84 0.90 -
P/RPS 3.06 2.39 1.81 1.96 2.20 1.47 1.58 55.43%
P/EPS 19.17 11.49 10.41 11.64 13.30 7.21 7.84 81.59%
EY 5.22 8.71 9.60 8.59 7.52 13.86 12.76 -44.92%
DY 0.00 4.58 3.21 0.00 0.00 5.95 3.70 -
P/NAPS 0.60 0.62 0.50 0.46 0.43 0.40 0.45 21.16%

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