[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -0.02%
YoY- 47.27%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 145,464 203,020 200,046 185,102 182,936 124,707 107,553 22.32%
PBT 26,532 44,030 48,929 43,888 42,656 32,233 26,108 1.08%
Tax -7,064 -10,045 -12,654 -11,092 -11,064 -8,428 -7,633 -5.03%
NP 19,468 33,985 36,274 32,796 31,592 23,805 18,474 3.55%
-
NP to SH 18,132 31,317 33,057 29,186 29,192 22,866 17,472 2.50%
-
Tax Rate 26.62% 22.81% 25.86% 25.27% 25.94% 26.15% 29.24% -
Total Cost 125,996 169,035 163,772 152,306 151,344 100,902 89,078 26.03%
-
Net Worth 394,710 390,729 369,421 359,021 357,927 340,768 328,720 12.98%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 10,810 6,182 9,285 - 10,554 5,976 -
Div Payout % - 34.52% 18.70% 31.81% - 46.16% 34.21% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 394,710 390,729 369,421 359,021 357,927 340,768 328,720 12.98%
NOSH 154,183 154,438 154,569 154,750 154,946 150,782 149,418 2.11%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 13.38% 16.74% 18.13% 17.72% 17.27% 19.09% 17.18% -
ROE 4.59% 8.02% 8.95% 8.13% 8.16% 6.71% 5.32% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 94.34 131.46 129.42 119.61 118.06 82.71 71.98 19.78%
EPS 11.76 20.27 21.39 18.86 18.84 15.16 11.69 0.39%
DPS 0.00 7.00 4.00 6.00 0.00 7.00 4.00 -
NAPS 2.56 2.53 2.39 2.32 2.31 2.26 2.20 10.64%
Adjusted Per Share Value based on latest NOSH - 154,883
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 51.87 72.39 71.33 66.00 65.23 44.46 38.35 22.32%
EPS 6.47 11.17 11.79 10.41 10.41 8.15 6.23 2.55%
DPS 0.00 3.85 2.20 3.31 0.00 3.76 2.13 -
NAPS 1.4074 1.3932 1.3172 1.2801 1.2762 1.215 1.1721 12.98%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.87 0.81 0.83 0.98 1.15 1.22 1.41 -
P/RPS 0.92 0.62 0.64 0.82 0.97 1.48 1.96 -39.63%
P/EPS 7.40 3.99 3.88 5.20 6.10 8.04 12.06 -27.81%
EY 13.52 25.03 25.77 19.24 16.38 12.43 8.29 38.59%
DY 0.00 8.64 4.82 6.12 0.00 5.74 2.84 -
P/NAPS 0.34 0.32 0.35 0.42 0.50 0.54 0.64 -34.43%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 -
Price 1.00 0.79 0.77 0.97 0.98 1.09 1.29 -
P/RPS 1.06 0.60 0.59 0.81 0.83 1.32 1.79 -29.50%
P/EPS 8.50 3.90 3.60 5.14 5.20 7.19 11.03 -15.95%
EY 11.76 25.67 27.77 19.44 19.22 13.91 9.06 19.01%
DY 0.00 8.86 5.19 6.19 0.00 6.42 3.10 -
P/NAPS 0.39 0.31 0.32 0.42 0.42 0.48 0.59 -24.13%

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