[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 4.84%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 89,304 75,275 76,900 71,286 70,320 84,463 81,016 6.72%
PBT 23,676 25,208 27,268 19,512 18,704 25,534 23,408 0.76%
Tax -7,480 -6,076 -7,270 -5,400 -5,132 -6,267 -6,417 10.79%
NP 16,196 19,132 19,997 14,112 13,572 19,267 16,990 -3.14%
-
NP to SH 16,140 18,925 19,345 13,244 12,632 18,733 16,416 -1.12%
-
Tax Rate 31.59% 24.10% 26.66% 27.68% 27.44% 24.54% 27.41% -
Total Cost 73,108 56,143 56,902 57,174 56,748 65,196 64,025 9.27%
-
Net Worth 318,552 313,876 311,109 305,630 307,303 304,496 297,528 4.67%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 9,896 5,656 8,489 - 9,913 5,667 -
Div Payout % - 52.30% 29.24% 64.10% - 52.92% 34.52% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 318,552 313,876 311,109 305,630 307,303 304,496 297,528 4.67%
NOSH 141,578 141,385 141,413 141,495 141,614 141,626 141,680 -0.04%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 18.14% 25.42% 26.00% 19.80% 19.30% 22.81% 20.97% -
ROE 5.07% 6.03% 6.22% 4.33% 4.11% 6.15% 5.52% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 63.08 53.24 54.38 50.38 49.66 59.64 57.18 6.78%
EPS 11.40 13.39 13.68 9.36 8.92 13.20 11.59 -1.09%
DPS 0.00 7.00 4.00 6.00 0.00 7.00 4.00 -
NAPS 2.25 2.22 2.20 2.16 2.17 2.15 2.10 4.72%
Adjusted Per Share Value based on latest NOSH - 141,387
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 31.84 26.84 27.42 25.42 25.07 30.12 28.89 6.71%
EPS 5.75 6.75 6.90 4.72 4.50 6.68 5.85 -1.14%
DPS 0.00 3.53 2.02 3.03 0.00 3.53 2.02 -
NAPS 1.1358 1.1191 1.1093 1.0897 1.0957 1.0857 1.0609 4.66%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.65 1.00 0.98 0.99 1.01 0.84 0.98 -
P/RPS 2.62 1.88 1.80 1.97 2.03 1.41 1.71 33.00%
P/EPS 14.47 7.47 7.16 10.58 11.32 6.35 8.46 43.16%
EY 6.91 13.39 13.96 9.45 8.83 15.75 11.82 -30.15%
DY 0.00 7.00 4.08 6.06 0.00 8.33 4.08 -
P/NAPS 0.73 0.45 0.45 0.46 0.47 0.39 0.47 34.22%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 21/12/05 -
Price 1.53 1.47 0.95 1.01 1.00 0.90 0.88 -
P/RPS 2.43 2.76 1.75 2.00 2.01 1.51 1.54 35.65%
P/EPS 13.42 10.98 6.94 10.79 11.21 6.80 7.59 46.37%
EY 7.45 9.11 14.40 9.27 8.92 14.70 13.17 -31.67%
DY 0.00 4.76 4.21 5.94 0.00 7.78 4.55 -
P/NAPS 0.68 0.66 0.43 0.47 0.46 0.42 0.42 38.00%

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