[CRESNDO] YoY Quarter Result on 31-Jul-2005 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -6.51%
YoY- -23.8%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 46,817 31,660 18,063 19,910 22,349 16,426 13,473 23.04%
PBT 11,280 8,584 5,080 5,098 6,989 4,185 4,321 17.32%
Tax -2,780 -2,385 -1,417 -1,484 -2,410 -1,390 -820 22.54%
NP 8,500 6,199 3,663 3,614 4,579 2,795 3,501 15.91%
-
NP to SH 7,295 5,874 3,464 3,489 4,579 2,795 3,501 13.00%
-
Tax Rate 24.65% 27.78% 27.89% 29.11% 34.48% 33.21% 18.98% -
Total Cost 38,317 25,461 14,400 16,296 17,770 13,631 9,972 25.12%
-
Net Worth 359,329 329,480 305,397 296,423 270,770 237,015 226,535 7.98%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 4,646 4,472 4,241 4,254 4,252 - - -
Div Payout % 63.69% 76.14% 122.45% 121.95% 92.88% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 359,329 329,480 305,397 296,423 270,770 237,015 226,535 7.98%
NOSH 154,883 149,086 141,387 141,829 141,764 111,800 108,390 6.12%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 18.16% 19.58% 20.28% 18.15% 20.49% 17.02% 25.99% -
ROE 2.03% 1.78% 1.13% 1.18% 1.69% 1.18% 1.55% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 30.23 21.24 12.78 14.04 15.76 14.69 12.43 15.94%
EPS 4.71 3.94 2.45 2.46 3.23 2.50 3.23 6.48%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 2.32 2.21 2.16 2.09 1.91 2.12 2.09 1.75%
Adjusted Per Share Value based on latest NOSH - 141,829
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 5.56 3.76 2.15 2.37 2.66 1.95 1.60 23.04%
EPS 0.87 0.70 0.41 0.41 0.54 0.33 0.42 12.89%
DPS 0.55 0.53 0.50 0.51 0.51 0.00 0.00 -
NAPS 0.4271 0.3916 0.363 0.3523 0.3218 0.2817 0.2692 7.98%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.98 1.69 0.99 1.04 1.19 1.03 1.03 -
P/RPS 3.24 7.96 7.75 7.41 7.55 7.01 8.29 -14.48%
P/EPS 20.81 42.89 40.41 42.28 36.84 41.20 31.89 -6.86%
EY 4.81 2.33 2.47 2.37 2.71 2.43 3.14 7.35%
DY 3.06 1.78 3.03 2.88 2.52 0.00 0.00 -
P/NAPS 0.42 0.76 0.46 0.50 0.62 0.49 0.49 -2.53%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 30/09/03 26/09/02 -
Price 0.97 1.56 1.01 0.95 1.14 0.98 0.98 -
P/RPS 3.21 7.35 7.91 6.77 7.23 6.67 7.88 -13.88%
P/EPS 20.59 39.59 41.22 38.62 35.29 39.20 30.34 -6.25%
EY 4.86 2.53 2.43 2.59 2.83 2.55 3.30 6.65%
DY 3.09 1.92 2.97 3.16 2.63 0.00 0.00 -
P/NAPS 0.42 0.71 0.47 0.45 0.60 0.46 0.47 -1.85%

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