[CRESNDO] YoY Quarter Result on 31-Oct-2003 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 33.85%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 22,032 22,421 29,276 20,720 15,284 19,848 11,495 11.44%
PBT 10,695 7,048 7,797 5,403 4,371 6,945 2,979 23.73%
Tax -2,753 -1,886 -1,526 -1,662 -1,561 -2,494 -1,000 18.37%
NP 7,942 5,162 6,271 3,741 2,810 4,451 1,979 26.04%
-
NP to SH 7,887 5,091 6,271 3,741 2,810 4,451 1,979 25.90%
-
Tax Rate 25.74% 26.76% 19.57% 30.76% 35.71% 35.91% 33.57% -
Total Cost 14,090 17,259 23,005 16,979 12,474 15,397 9,516 6.75%
-
Net Worth 310,956 297,802 273,206 239,423 217,142 218,207 210,948 6.67%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - 2,877 2,714 2,714 - -
Div Payout % - - - 76.92% 96.59% 60.98% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 310,956 297,802 273,206 239,423 217,142 218,207 210,948 6.67%
NOSH 141,344 141,810 141,557 115,107 108,571 108,560 108,736 4.46%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 36.05% 23.02% 21.42% 18.06% 18.39% 22.43% 17.22% -
ROE 2.54% 1.71% 2.30% 1.56% 1.29% 2.04% 0.94% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 15.59 15.81 20.68 18.00 14.08 18.28 10.57 6.68%
EPS 5.58 3.59 4.43 3.25 2.59 4.10 1.82 20.51%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 2.20 2.10 1.93 2.08 2.00 2.01 1.94 2.11%
Adjusted Per Share Value based on latest NOSH - 115,107
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 2.62 2.66 3.48 2.46 1.82 2.36 1.37 11.40%
EPS 0.94 0.61 0.75 0.44 0.33 0.53 0.24 25.53%
DPS 0.00 0.00 0.00 0.34 0.32 0.32 0.00 -
NAPS 0.3696 0.3539 0.3247 0.2846 0.2581 0.2593 0.2507 6.68%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.98 0.98 1.15 1.20 0.95 0.91 1.32 -
P/RPS 6.29 6.20 5.56 6.67 6.75 4.98 12.49 -10.79%
P/EPS 17.56 27.30 25.96 36.92 36.71 22.20 72.53 -21.04%
EY 5.69 3.66 3.85 2.71 2.72 4.51 1.38 26.61%
DY 0.00 0.00 0.00 2.08 2.63 2.75 0.00 -
P/NAPS 0.45 0.47 0.60 0.58 0.48 0.45 0.68 -6.64%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 21/12/05 31/12/04 31/12/03 20/12/02 28/12/01 22/12/00 -
Price 0.95 0.88 1.03 1.04 0.90 1.05 1.28 -
P/RPS 6.09 5.57 4.98 5.78 6.39 5.74 12.11 -10.81%
P/EPS 17.03 24.51 23.25 32.00 34.77 25.61 70.33 -21.04%
EY 5.87 4.08 4.30 3.13 2.88 3.90 1.42 26.67%
DY 0.00 0.00 0.00 2.40 2.78 2.38 0.00 -
P/NAPS 0.43 0.42 0.53 0.50 0.45 0.52 0.66 -6.88%

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