[CRESNDO] YoY Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -84.6%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 22,326 17,580 18,431 12,505 11,512 17,733 8,566 17.30%
PBT 5,919 4,676 5,410 3,207 2,541 4,494 1,923 20.59%
Tax -1,870 -1,283 -1,443 -1,210 -635 -1,023 -689 18.09%
NP 4,049 3,393 3,967 1,997 1,906 3,471 1,234 21.88%
-
NP to SH 4,035 3,158 3,732 1,997 1,906 3,471 1,234 21.81%
-
Tax Rate 31.59% 27.44% 26.67% 37.73% 24.99% 22.76% 35.83% -
Total Cost 18,277 14,187 14,464 10,508 9,606 14,262 7,332 16.43%
-
Net Worth 318,552 307,303 296,573 254,284 234,070 223,445 211,078 7.09%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 318,552 307,303 296,573 254,284 234,070 223,445 211,078 7.09%
NOSH 141,578 141,614 141,901 133,133 111,461 108,468 108,245 4.57%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 18.14% 19.30% 21.52% 15.97% 16.56% 19.57% 14.41% -
ROE 1.27% 1.03% 1.26% 0.79% 0.81% 1.55% 0.58% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 15.77 12.41 12.99 9.39 10.33 16.35 7.91 12.18%
EPS 2.85 2.23 2.63 1.50 1.71 3.20 1.14 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.17 2.09 1.91 2.10 2.06 1.95 2.41%
Adjusted Per Share Value based on latest NOSH - 133,133
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 2.65 2.09 2.19 1.49 1.37 2.11 1.02 17.24%
EPS 0.48 0.38 0.44 0.24 0.23 0.41 0.15 21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3786 0.3652 0.3525 0.3022 0.2782 0.2656 0.2509 7.09%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.65 1.01 1.06 1.20 0.80 1.48 1.00 -
P/RPS 10.46 8.14 8.16 12.78 7.75 9.05 12.64 -3.10%
P/EPS 57.89 45.29 40.30 80.00 46.78 46.25 87.72 -6.68%
EY 1.73 2.21 2.48 1.25 2.14 2.16 1.14 7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.47 0.51 0.63 0.38 0.72 0.51 6.15%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 29/06/05 29/06/04 30/06/03 28/06/02 28/06/01 -
Price 1.53 1.00 1.04 1.15 0.91 1.24 0.97 -
P/RPS 9.70 8.06 8.01 12.24 8.81 7.58 12.26 -3.82%
P/EPS 53.68 44.84 39.54 76.67 53.22 38.75 85.09 -7.38%
EY 1.86 2.23 2.53 1.30 1.88 2.58 1.18 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.50 0.60 0.43 0.60 0.50 5.25%

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