[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 30.24%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 107,553 76,900 81,016 85,506 64,877 61,986 69,918 7.43%
PBT 26,108 27,268 23,408 23,990 16,172 17,581 20,296 4.28%
Tax -7,633 -7,270 -6,417 -6,861 -4,916 -5,097 -6,937 1.60%
NP 18,474 19,997 16,990 17,129 11,256 12,484 13,358 5.55%
-
NP to SH 17,472 19,345 16,416 17,129 11,256 12,484 13,358 4.57%
-
Tax Rate 29.24% 26.66% 27.41% 28.60% 30.40% 28.99% 34.18% -
Total Cost 89,078 56,902 64,025 68,377 53,621 49,502 56,560 7.86%
-
Net Worth 328,720 311,109 297,528 267,472 234,437 217,413 218,181 7.06%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 5,976 5,656 5,667 5,543 3,757 3,623 3,618 8.71%
Div Payout % 34.21% 29.24% 34.52% 32.36% 33.38% 29.03% 27.09% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 328,720 311,109 297,528 267,472 234,437 217,413 218,181 7.06%
NOSH 149,418 141,413 141,680 138,586 112,710 108,706 108,548 5.46%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 17.18% 26.00% 20.97% 20.03% 17.35% 20.14% 19.11% -
ROE 5.32% 6.22% 5.52% 6.40% 4.80% 5.74% 6.12% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 71.98 54.38 57.18 61.70 57.56 57.02 64.41 1.86%
EPS 11.69 13.68 11.59 12.36 9.99 11.48 12.31 -0.85%
DPS 4.00 4.00 4.00 4.00 3.33 3.33 3.33 3.10%
NAPS 2.20 2.20 2.10 1.93 2.08 2.00 2.01 1.51%
Adjusted Per Share Value based on latest NOSH - 141,557
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 12.78 9.14 9.63 10.16 7.71 7.37 8.31 7.43%
EPS 2.08 2.30 1.95 2.04 1.34 1.48 1.59 4.57%
DPS 0.71 0.67 0.67 0.66 0.45 0.43 0.43 8.71%
NAPS 0.3907 0.3698 0.3536 0.3179 0.2786 0.2584 0.2593 7.06%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.41 0.98 0.98 1.15 1.20 0.95 0.91 -
P/RPS 1.96 1.80 1.71 1.86 2.08 1.67 1.41 5.64%
P/EPS 12.06 7.16 8.46 9.30 12.02 8.27 7.39 8.50%
EY 8.29 13.96 11.82 10.75 8.32 12.09 13.52 -7.82%
DY 2.84 4.08 4.08 3.48 2.78 3.51 3.66 -4.13%
P/NAPS 0.64 0.45 0.47 0.60 0.58 0.48 0.45 6.04%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 29/12/06 21/12/05 31/12/04 31/12/03 20/12/02 28/12/01 -
Price 1.29 0.95 0.88 1.03 1.04 0.90 1.05 -
P/RPS 1.79 1.75 1.54 1.67 1.81 1.58 1.63 1.57%
P/EPS 11.03 6.94 7.59 8.33 10.41 7.84 8.53 4.37%
EY 9.06 14.40 13.17 12.00 9.60 12.76 11.72 -4.19%
DY 3.10 4.21 4.55 3.88 3.21 3.70 3.17 -0.37%
P/NAPS 0.59 0.43 0.42 0.53 0.50 0.45 0.52 2.12%

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