[CRESNDO] QoQ TTM 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- -7.07%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 81,765 83,612 84,463 80,536 87,391 89,830 83,904 -1.71%
PBT 24,782 24,800 25,534 22,646 23,395 25,286 23,083 4.86%
Tax -6,040 -6,107 -6,267 -6,693 -6,333 -7,259 -7,026 -9.61%
NP 18,742 18,693 19,267 15,953 17,062 18,027 16,057 10.88%
-
NP to SH 18,134 18,159 18,733 15,522 16,702 17,792 16,057 8.47%
-
Tax Rate 24.37% 24.62% 24.54% 29.55% 27.07% 28.71% 30.44% -
Total Cost 63,023 64,919 65,196 64,583 70,329 71,803 67,847 -4.81%
-
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 9,902 9,915 9,915 9,934 9,934 9,932 9,932 -0.20%
Div Payout % 54.61% 54.60% 52.93% 64.00% 59.48% 55.83% 61.86% -
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 22.92% 22.36% 22.81% 19.81% 19.52% 20.07% 19.14% -
ROE 5.94% 5.91% 6.62% 5.21% 5.63% 6.00% 5.65% -
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 57.83 59.04 59.69 56.79 61.62 63.30 59.09 -1.43%
EPS 12.83 12.82 13.24 10.95 11.78 12.54 11.31 8.79%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
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 9.72 9.94 10.04 9.57 10.39 10.68 9.97 -1.68%
EPS 2.16 2.16 2.23 1.84 1.99 2.11 1.91 8.57%
DPS 1.18 1.18 1.18 1.18 1.18 1.18 1.18 0.00%
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 1.71 1.71 1.41 1.73 1.69 1.67 1.90 -6.80%
P/EPS 7.72 7.88 6.35 8.95 8.83 8.45 9.90 -15.31%
EY 12.96 12.70 15.76 11.17 11.32 11.83 10.10 18.13%
DY 7.07 6.93 8.33 7.14 6.73 6.60 6.25 8.59%
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 1.75 1.69 1.51 1.55 1.54 1.64 1.78 -1.12%
P/EPS 7.87 7.80 6.80 8.04 8.07 8.29 9.29 -10.49%
EY 12.70 12.82 14.71 12.44 12.40 12.06 10.77 11.64%
DY 6.93 7.00 7.78 7.95 7.37 6.73 6.66 2.69%
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