[CRESNDO] QoQ Quarter Result on 31-Jan-2005 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -48.81%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 22,421 19,910 18,431 19,774 29,276 22,349 12,505 47.42%
PBT 7,048 5,098 5,410 5,090 7,797 6,989 3,207 68.79%
Tax -1,886 -1,484 -1,443 -1,880 -1,526 -2,410 -1,210 34.32%
NP 5,162 3,614 3,967 3,210 6,271 4,579 1,997 88.02%
-
NP to SH 5,091 3,489 3,732 3,210 6,271 4,579 1,997 86.29%
-
Tax Rate 26.76% 29.11% 26.67% 36.94% 19.57% 34.48% 37.73% -
Total Cost 17,259 16,296 14,464 16,564 23,005 17,770 10,508 39.08%
-
Net Worth 297,802 296,423 296,573 283,979 273,206 270,770 254,284 11.07%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 4,254 - 5,679 - 4,252 - -
Div Payout % - 121.95% - 176.93% - 92.88% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 297,802 296,423 296,573 283,979 273,206 270,770 254,284 11.07%
NOSH 141,810 141,829 141,901 141,989 141,557 141,764 133,133 4.28%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 23.02% 18.15% 21.52% 16.23% 21.42% 20.49% 15.97% -
ROE 1.71% 1.18% 1.26% 1.13% 2.30% 1.69% 0.79% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 15.81 14.04 12.99 13.93 20.68 15.76 9.39 41.39%
EPS 3.59 2.46 2.63 2.26 4.43 3.23 1.50 78.63%
DPS 0.00 3.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 2.10 2.09 2.09 2.00 1.93 1.91 1.91 6.50%
Adjusted Per Share Value based on latest NOSH - 141,989
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 2.66 2.37 2.19 2.35 3.48 2.66 1.49 47.00%
EPS 0.61 0.41 0.44 0.38 0.75 0.54 0.24 85.92%
DPS 0.00 0.51 0.00 0.68 0.00 0.51 0.00 -
NAPS 0.3539 0.3523 0.3525 0.3375 0.3247 0.3218 0.3022 11.07%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.98 1.04 1.06 1.12 1.15 1.19 1.20 -
P/RPS 6.20 7.41 8.16 8.04 5.56 7.55 12.78 -38.17%
P/EPS 27.30 42.28 40.30 49.54 25.96 36.84 80.00 -51.07%
EY 3.66 2.37 2.48 2.02 3.85 2.71 1.25 104.26%
DY 0.00 2.88 0.00 3.57 0.00 2.52 0.00 -
P/NAPS 0.47 0.50 0.51 0.56 0.60 0.62 0.63 -17.69%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 22/09/05 29/06/05 28/03/05 31/12/04 28/09/04 29/06/04 -
Price 0.88 0.95 1.04 1.05 1.03 1.14 1.15 -
P/RPS 5.57 6.77 8.01 7.54 4.98 7.23 12.24 -40.75%
P/EPS 24.51 38.62 39.54 46.45 23.25 35.29 76.67 -53.14%
EY 4.08 2.59 2.53 2.15 4.30 2.83 1.30 113.91%
DY 0.00 3.16 0.00 3.81 0.00 2.63 0.00 -
P/NAPS 0.42 0.45 0.50 0.53 0.53 0.60 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