[CRESNDO] QoQ Annualized Quarter Result on 31-Jan-2008 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 30.87%
YoY- 20.82%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 200,046 185,102 182,936 124,707 107,553 107,972 89,304 70.78%
PBT 48,929 43,888 42,656 32,233 26,108 29,006 23,676 61.88%
Tax -12,654 -11,092 -11,064 -8,428 -7,633 -8,510 -7,480 41.75%
NP 36,274 32,796 31,592 23,805 18,474 20,496 16,196 70.76%
-
NP to SH 33,057 29,186 29,192 22,866 17,472 19,818 16,140 60.92%
-
Tax Rate 25.86% 25.27% 25.94% 26.15% 29.24% 29.34% 31.59% -
Total Cost 163,772 152,306 151,344 100,902 89,078 87,476 73,108 70.78%
-
Net Worth 369,421 359,021 357,927 340,768 328,720 323,948 318,552 10.33%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 6,182 9,285 - 10,554 5,976 8,794 - -
Div Payout % 18.70% 31.81% - 46.16% 34.21% 44.38% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 369,421 359,021 357,927 340,768 328,720 323,948 318,552 10.33%
NOSH 154,569 154,750 154,946 150,782 149,418 146,582 141,578 5.99%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 18.13% 17.72% 17.27% 19.09% 17.18% 18.98% 18.14% -
ROE 8.95% 8.13% 8.16% 6.71% 5.32% 6.12% 5.07% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 129.42 119.61 118.06 82.71 71.98 73.66 63.08 61.11%
EPS 21.39 18.86 18.84 15.16 11.69 13.52 11.40 51.83%
DPS 4.00 6.00 0.00 7.00 4.00 6.00 0.00 -
NAPS 2.39 2.32 2.31 2.26 2.20 2.21 2.25 4.08%
Adjusted Per Share Value based on latest NOSH - 154,975
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 71.33 66.00 65.23 44.46 38.35 38.50 31.84 70.79%
EPS 11.79 10.41 10.41 8.15 6.23 7.07 5.75 61.04%
DPS 2.20 3.31 0.00 3.76 2.13 3.14 0.00 -
NAPS 1.3172 1.2801 1.2762 1.215 1.1721 1.1551 1.1358 10.33%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.83 0.98 1.15 1.22 1.41 1.69 1.65 -
P/RPS 0.64 0.82 0.97 1.48 1.96 2.29 2.62 -60.75%
P/EPS 3.88 5.20 6.10 8.04 12.06 12.50 14.47 -58.25%
EY 25.77 19.24 16.38 12.43 8.29 8.00 6.91 139.52%
DY 4.82 6.12 0.00 5.74 2.84 3.55 0.00 -
P/NAPS 0.35 0.42 0.50 0.54 0.64 0.76 0.73 -38.60%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 -
Price 0.77 0.97 0.98 1.09 1.29 1.56 1.53 -
P/RPS 0.59 0.81 0.83 1.32 1.79 2.12 2.43 -60.91%
P/EPS 3.60 5.14 5.20 7.19 11.03 11.54 13.42 -58.23%
EY 27.77 19.44 19.22 13.91 9.06 8.67 7.45 139.44%
DY 5.19 6.19 0.00 6.42 3.10 3.85 0.00 -
P/NAPS 0.32 0.42 0.42 0.48 0.59 0.71 0.68 -39.36%

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