[CRESNDO] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -5.26%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 156,120 158,286 145,464 203,020 200,046 185,102 182,936 -10.00%
PBT 27,741 29,688 26,532 44,030 48,929 43,888 42,656 -24.87%
Tax -7,252 -7,680 -7,064 -10,045 -12,654 -11,092 -11,064 -24.48%
NP 20,489 22,008 19,468 33,985 36,274 32,796 31,592 -25.01%
-
NP to SH 19,134 20,528 18,132 31,317 33,057 29,186 29,192 -24.48%
-
Tax Rate 26.14% 25.87% 26.62% 22.81% 25.86% 25.27% 25.94% -
Total Cost 135,630 136,278 125,996 169,035 163,772 152,306 151,344 -7.02%
-
Net Worth 399,667 395,125 394,710 390,729 369,421 359,021 357,927 7.60%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 6,172 9,260 - 10,810 6,182 9,285 - -
Div Payout % 32.26% 45.11% - 34.52% 18.70% 31.81% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 399,667 395,125 394,710 390,729 369,421 359,021 357,927 7.60%
NOSH 154,311 154,345 154,183 154,438 154,569 154,750 154,946 -0.27%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.12% 13.90% 13.38% 16.74% 18.13% 17.72% 17.27% -
ROE 4.79% 5.20% 4.59% 8.02% 8.95% 8.13% 8.16% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 101.17 102.55 94.34 131.46 129.42 119.61 118.06 -9.75%
EPS 12.40 13.30 11.76 20.27 21.39 18.86 18.84 -24.27%
DPS 4.00 6.00 0.00 7.00 4.00 6.00 0.00 -
NAPS 2.59 2.56 2.56 2.53 2.39 2.32 2.31 7.90%
Adjusted Per Share Value based on latest NOSH - 154,311
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 55.67 56.44 51.87 72.39 71.33 66.00 65.23 -10.00%
EPS 6.82 7.32 6.47 11.17 11.79 10.41 10.41 -24.50%
DPS 2.20 3.30 0.00 3.85 2.20 3.31 0.00 -
NAPS 1.425 1.4088 1.4074 1.3932 1.3172 1.2801 1.2762 7.60%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.09 0.99 0.87 0.81 0.83 0.98 1.15 -
P/RPS 1.08 0.97 0.92 0.62 0.64 0.82 0.97 7.40%
P/EPS 8.79 7.44 7.40 3.99 3.88 5.20 6.10 27.49%
EY 11.38 13.43 13.52 25.03 25.77 19.24 16.38 -21.50%
DY 3.67 6.06 0.00 8.64 4.82 6.12 0.00 -
P/NAPS 0.42 0.39 0.34 0.32 0.35 0.42 0.50 -10.94%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 -
Price 1.06 1.06 1.00 0.79 0.77 0.97 0.98 -
P/RPS 1.05 1.03 1.06 0.60 0.59 0.81 0.83 16.91%
P/EPS 8.55 7.97 8.50 3.90 3.60 5.14 5.20 39.18%
EY 11.70 12.55 11.76 25.67 27.77 19.44 19.22 -28.10%
DY 3.77 5.66 0.00 8.86 5.19 6.19 0.00 -
P/NAPS 0.41 0.41 0.39 0.31 0.32 0.42 0.42 -1.58%

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