[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2008 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 27.67%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 203,020 200,046 185,102 182,936 124,707 107,553 107,972 52.05%
PBT 44,030 48,929 43,888 42,656 32,233 26,108 29,006 31.91%
Tax -10,045 -12,654 -11,092 -11,064 -8,428 -7,633 -8,510 11.63%
NP 33,985 36,274 32,796 31,592 23,805 18,474 20,496 39.87%
-
NP to SH 31,317 33,057 29,186 29,192 22,866 17,472 19,818 35.48%
-
Tax Rate 22.81% 25.86% 25.27% 25.94% 26.15% 29.24% 29.34% -
Total Cost 169,035 163,772 152,306 151,344 100,902 89,078 87,476 54.83%
-
Net Worth 390,729 369,421 359,021 357,927 340,768 328,720 323,948 13.24%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 10,810 6,182 9,285 - 10,554 5,976 8,794 14.68%
Div Payout % 34.52% 18.70% 31.81% - 46.16% 34.21% 44.38% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 390,729 369,421 359,021 357,927 340,768 328,720 323,948 13.24%
NOSH 154,438 154,569 154,750 154,946 150,782 149,418 146,582 3.52%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 16.74% 18.13% 17.72% 17.27% 19.09% 17.18% 18.98% -
ROE 8.02% 8.95% 8.13% 8.16% 6.71% 5.32% 6.12% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 131.46 129.42 119.61 118.06 82.71 71.98 73.66 46.87%
EPS 20.27 21.39 18.86 18.84 15.16 11.69 13.52 30.83%
DPS 7.00 4.00 6.00 0.00 7.00 4.00 6.00 10.77%
NAPS 2.53 2.39 2.32 2.31 2.26 2.20 2.21 9.38%
Adjusted Per Share Value based on latest NOSH - 154,946
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 72.39 71.33 66.00 65.23 44.46 38.35 38.50 52.04%
EPS 11.17 11.79 10.41 10.41 8.15 6.23 7.07 35.46%
DPS 3.85 2.20 3.31 0.00 3.76 2.13 3.14 14.48%
NAPS 1.3932 1.3172 1.2801 1.2762 1.215 1.1721 1.1551 13.24%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.81 0.83 0.98 1.15 1.22 1.41 1.69 -
P/RPS 0.62 0.64 0.82 0.97 1.48 1.96 2.29 -57.98%
P/EPS 3.99 3.88 5.20 6.10 8.04 12.06 12.50 -53.13%
EY 25.03 25.77 19.24 16.38 12.43 8.29 8.00 113.17%
DY 8.64 4.82 6.12 0.00 5.74 2.84 3.55 80.44%
P/NAPS 0.32 0.35 0.42 0.50 0.54 0.64 0.76 -43.67%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 -
Price 0.79 0.77 0.97 0.98 1.09 1.29 1.56 -
P/RPS 0.60 0.59 0.81 0.83 1.32 1.79 2.12 -56.72%
P/EPS 3.90 3.60 5.14 5.20 7.19 11.03 11.54 -51.32%
EY 25.67 27.77 19.44 19.22 13.91 9.06 8.67 105.51%
DY 8.86 5.19 6.19 0.00 6.42 3.10 3.85 73.86%
P/NAPS 0.31 0.32 0.42 0.42 0.48 0.59 0.71 -42.30%

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