[CRESNDO] YoY 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
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 71,286 76,682 69,708 55,876 62,412 65,182 57,556 3.62%
PBT 19,512 21,016 20,392 13,452 17,630 16,554 16,854 2.46%
Tax -5,400 -5,854 -7,240 -4,050 -3,686 -5,418 -5,430 -0.09%
NP 14,112 15,162 13,152 9,402 13,944 11,136 11,424 3.58%
-
NP to SH 13,244 14,442 13,152 9,402 13,944 11,136 11,424 2.49%
-
Tax Rate 27.68% 27.85% 35.50% 30.11% 20.91% 32.73% 32.22% -
Total Cost 57,174 61,520 56,556 46,474 48,468 54,046 46,132 3.63%
-
Net Worth 305,630 295,919 262,216 236,724 226,617 215,990 210,670 6.39%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 8,489 8,495 8,237 - - - - -
Div Payout % 64.10% 58.82% 62.63% - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 305,630 295,919 262,216 236,724 226,617 215,990 210,670 6.39%
NOSH 141,495 141,588 137,286 111,662 108,429 108,538 108,593 4.50%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 19.80% 19.77% 18.87% 16.83% 22.34% 17.08% 19.85% -
ROE 4.33% 4.88% 5.02% 3.97% 6.15% 5.16% 5.42% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 50.38 54.16 50.78 50.04 57.56 60.05 53.00 -0.84%
EPS 9.36 10.20 9.58 8.42 12.86 10.26 10.52 -1.92%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.09 1.91 2.12 2.09 1.99 1.94 1.80%
Adjusted Per Share Value based on latest NOSH - 111,800
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 8.47 9.11 8.28 6.64 7.42 7.75 6.84 3.62%
EPS 1.57 1.72 1.56 1.12 1.66 1.32 1.36 2.42%
DPS 1.01 1.01 0.98 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3517 0.3116 0.2814 0.2693 0.2567 0.2504 6.39%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.99 1.04 1.19 1.03 1.03 1.28 1.80 -
P/RPS 1.97 1.92 2.34 2.06 1.79 2.13 3.40 -8.69%
P/EPS 10.58 10.20 12.42 12.23 8.01 12.48 17.11 -7.69%
EY 9.45 9.81 8.05 8.17 12.49 8.02 5.84 8.34%
DY 6.06 5.77 5.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.62 0.49 0.49 0.64 0.93 -11.06%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 28/09/01 26/09/00 -
Price 1.01 0.95 1.14 0.98 0.98 0.90 1.42 -
P/RPS 2.00 1.75 2.25 1.96 1.70 1.50 2.68 -4.75%
P/EPS 10.79 9.31 11.90 11.64 7.62 8.77 13.50 -3.66%
EY 9.27 10.74 8.40 8.59 13.12 11.40 7.41 3.80%
DY 5.94 6.32 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.60 0.46 0.47 0.45 0.73 -7.07%

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