[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -14.72%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 124,707 107,553 107,972 89,304 75,275 76,900 71,286 45.03%
PBT 32,233 26,108 29,006 23,676 25,208 27,268 19,512 39.61%
Tax -8,428 -7,633 -8,510 -7,480 -6,076 -7,270 -5,400 34.44%
NP 23,805 18,474 20,496 16,196 19,132 19,997 14,112 41.57%
-
NP to SH 22,866 17,472 19,818 16,140 18,925 19,345 13,244 43.77%
-
Tax Rate 26.15% 29.24% 29.34% 31.59% 24.10% 26.66% 27.68% -
Total Cost 100,902 89,078 87,476 73,108 56,143 56,902 57,174 45.88%
-
Net Worth 340,768 328,720 323,948 318,552 313,876 311,109 305,630 7.50%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 10,554 5,976 8,794 - 9,896 5,656 8,489 15.57%
Div Payout % 46.16% 34.21% 44.38% - 52.30% 29.24% 64.10% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 340,768 328,720 323,948 318,552 313,876 311,109 305,630 7.50%
NOSH 150,782 149,418 146,582 141,578 141,385 141,413 141,495 4.31%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 19.09% 17.18% 18.98% 18.14% 25.42% 26.00% 19.80% -
ROE 6.71% 5.32% 6.12% 5.07% 6.03% 6.22% 4.33% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 82.71 71.98 73.66 63.08 53.24 54.38 50.38 39.04%
EPS 15.16 11.69 13.52 11.40 13.39 13.68 9.36 37.79%
DPS 7.00 4.00 6.00 0.00 7.00 4.00 6.00 10.79%
NAPS 2.26 2.20 2.21 2.25 2.22 2.20 2.16 3.05%
Adjusted Per Share Value based on latest NOSH - 141,578
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 14.82 12.78 12.83 10.61 8.95 9.14 8.47 45.05%
EPS 2.72 2.08 2.36 1.92 2.25 2.30 1.57 44.10%
DPS 1.25 0.71 1.05 0.00 1.18 0.67 1.01 15.22%
NAPS 0.405 0.3907 0.385 0.3786 0.373 0.3698 0.3632 7.51%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.22 1.41 1.69 1.65 1.00 0.98 0.99 -
P/RPS 1.48 1.96 2.29 2.62 1.88 1.80 1.97 -17.31%
P/EPS 8.04 12.06 12.50 14.47 7.47 7.16 10.58 -16.68%
EY 12.43 8.29 8.00 6.91 13.39 13.96 9.45 19.98%
DY 5.74 2.84 3.55 0.00 7.00 4.08 6.06 -3.54%
P/NAPS 0.54 0.64 0.76 0.73 0.45 0.45 0.46 11.24%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 -
Price 1.09 1.29 1.56 1.53 1.47 0.95 1.01 -
P/RPS 1.32 1.79 2.12 2.43 2.76 1.75 2.00 -24.13%
P/EPS 7.19 11.03 11.54 13.42 10.98 6.94 10.79 -23.65%
EY 13.91 9.06 8.67 7.45 9.11 14.40 9.27 30.97%
DY 6.42 3.10 3.85 0.00 4.76 4.21 5.94 5.30%
P/NAPS 0.48 0.59 0.71 0.68 0.66 0.43 0.47 1.40%

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