[CRESNDO] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 33.85%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 22,349 12,505 13,775 20,720 16,426 11,512 16,035 24.79%
PBT 6,989 3,207 5,513 5,403 4,185 2,541 4,100 42.74%
Tax -2,410 -1,210 -991 -1,662 -1,390 -635 -739 120.07%
NP 4,579 1,997 4,522 3,741 2,795 1,906 3,361 22.91%
-
NP to SH 4,579 1,997 4,522 3,741 2,795 1,906 3,361 22.91%
-
Tax Rate 34.48% 37.73% 17.98% 30.76% 33.21% 24.99% 18.02% -
Total Cost 17,770 10,508 9,253 16,979 13,631 9,606 12,674 25.29%
-
Net Worth 270,770 254,284 234,372 239,423 237,015 234,070 218,397 15.42%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 4,252 - 4,101 2,877 - - 2,729 34.43%
Div Payout % 92.88% - 90.70% 76.92% - - 81.22% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 270,770 254,284 234,372 239,423 237,015 234,070 218,397 15.42%
NOSH 141,764 133,133 117,186 115,107 111,800 111,461 109,198 19.02%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 20.49% 15.97% 32.83% 18.06% 17.02% 16.56% 20.96% -
ROE 1.69% 0.79% 1.93% 1.56% 1.18% 0.81% 1.54% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 15.76 9.39 11.75 18.00 14.69 10.33 14.68 4.85%
EPS 3.23 1.50 3.86 3.25 2.50 1.71 3.08 3.22%
DPS 3.00 0.00 3.50 2.50 0.00 0.00 2.50 12.93%
NAPS 1.91 1.91 2.00 2.08 2.12 2.10 2.00 -3.02%
Adjusted Per Share Value based on latest NOSH - 115,107
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 2.66 1.49 1.64 2.46 1.95 1.37 1.91 24.73%
EPS 0.54 0.24 0.54 0.44 0.33 0.23 0.40 22.17%
DPS 0.51 0.00 0.49 0.34 0.00 0.00 0.32 36.48%
NAPS 0.3218 0.3022 0.2786 0.2846 0.2817 0.2782 0.2596 15.41%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.19 1.20 1.15 1.20 1.03 0.80 0.86 -
P/RPS 7.55 12.78 9.78 6.67 7.01 7.75 5.86 18.42%
P/EPS 36.84 80.00 29.80 36.92 41.20 46.78 27.94 20.26%
EY 2.71 1.25 3.36 2.71 2.43 2.14 3.58 -16.95%
DY 2.52 0.00 3.04 2.08 0.00 0.00 2.91 -9.15%
P/NAPS 0.62 0.63 0.58 0.58 0.49 0.38 0.43 27.65%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 29/06/04 29/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.14 1.15 1.31 1.04 0.98 0.91 0.84 -
P/RPS 7.23 12.24 11.14 5.78 6.67 8.81 5.72 16.92%
P/EPS 35.29 76.67 33.95 32.00 39.20 53.22 27.29 18.71%
EY 2.83 1.30 2.95 3.13 2.55 1.88 3.66 -15.76%
DY 2.63 0.00 2.67 2.40 0.00 0.00 2.98 -7.99%
P/NAPS 0.60 0.60 0.66 0.50 0.46 0.43 0.42 26.87%

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