[CRESNDO] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 45.92%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 18,063 17,580 23,701 22,421 19,910 18,431 19,774 -5.87%
PBT 5,080 4,676 7,978 7,048 5,098 5,410 5,090 -0.13%
Tax -1,417 -1,283 -1,454 -1,886 -1,484 -1,443 -1,880 -17.22%
NP 3,663 3,393 6,524 5,162 3,614 3,967 3,210 9.22%
-
NP to SH 3,464 3,158 6,421 5,091 3,489 3,732 3,210 5.22%
-
Tax Rate 27.89% 27.44% 18.23% 26.76% 29.11% 26.67% 36.94% -
Total Cost 14,400 14,187 17,177 17,259 16,296 14,464 16,564 -8.93%
-
Net Worth 305,397 307,303 283,028 297,802 296,423 296,573 283,979 4.98%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 4,241 - 5,660 - 4,254 - 5,679 -17.73%
Div Payout % 122.45% - 88.16% - 121.95% - 176.93% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 305,397 307,303 283,028 297,802 296,423 296,573 283,979 4.98%
NOSH 141,387 141,614 141,514 141,810 141,829 141,901 141,989 -0.28%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 20.28% 19.30% 27.53% 23.02% 18.15% 21.52% 16.23% -
ROE 1.13% 1.03% 2.27% 1.71% 1.18% 1.26% 1.13% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 12.78 12.41 16.75 15.81 14.04 12.99 13.93 -5.59%
EPS 2.45 2.23 4.53 3.59 2.46 2.63 2.26 5.54%
DPS 3.00 0.00 4.00 0.00 3.00 0.00 4.00 -17.49%
NAPS 2.16 2.17 2.00 2.10 2.09 2.09 2.00 5.27%
Adjusted Per Share Value based on latest NOSH - 141,810
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 2.15 2.09 2.82 2.66 2.37 2.19 2.35 -5.77%
EPS 0.41 0.38 0.76 0.61 0.41 0.44 0.38 5.21%
DPS 0.50 0.00 0.67 0.00 0.51 0.00 0.68 -18.58%
NAPS 0.363 0.3652 0.3364 0.3539 0.3523 0.3525 0.3375 4.98%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.99 1.01 0.84 0.98 1.04 1.06 1.12 -
P/RPS 7.75 8.14 5.02 6.20 7.41 8.16 8.04 -2.42%
P/EPS 40.41 45.29 18.51 27.30 42.28 40.30 49.54 -12.73%
EY 2.47 2.21 5.40 3.66 2.37 2.48 2.02 14.39%
DY 3.03 0.00 4.76 0.00 2.88 0.00 3.57 -10.38%
P/NAPS 0.46 0.47 0.42 0.47 0.50 0.51 0.56 -12.32%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 29/06/06 31/03/06 21/12/05 22/09/05 29/06/05 28/03/05 -
Price 1.01 1.00 0.90 0.88 0.95 1.04 1.05 -
P/RPS 7.91 8.06 5.37 5.57 6.77 8.01 7.54 3.25%
P/EPS 41.22 44.84 19.84 24.51 38.62 39.54 46.45 -7.67%
EY 2.43 2.23 5.04 4.08 2.59 2.53 2.15 8.52%
DY 2.97 0.00 4.44 0.00 3.16 0.00 3.81 -15.33%
P/NAPS 0.47 0.46 0.45 0.42 0.45 0.50 0.53 -7.71%

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