[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 13.21%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 178,760 160,321 156,120 158,286 145,464 203,020 200,046 -7.24%
PBT 29,556 26,114 27,741 29,688 26,532 44,030 48,929 -28.60%
Tax -7,852 -6,755 -7,252 -7,680 -7,064 -10,045 -12,654 -27.31%
NP 21,704 19,359 20,489 22,008 19,468 33,985 36,274 -29.06%
-
NP to SH 19,248 18,012 19,134 20,528 18,132 31,317 33,057 -30.33%
-
Tax Rate 26.57% 25.87% 26.14% 25.87% 26.62% 22.81% 25.86% -
Total Cost 157,056 140,962 135,630 136,278 125,996 169,035 163,772 -2.76%
-
Net Worth 454,980 448,845 399,667 395,125 394,710 390,729 369,421 14.94%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 10,796 6,172 9,260 - 10,810 6,182 -
Div Payout % - 59.94% 32.26% 45.11% - 34.52% 18.70% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 454,980 448,845 399,667 395,125 394,710 390,729 369,421 14.94%
NOSH 154,230 154,242 154,311 154,345 154,183 154,438 154,569 -0.14%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 12.14% 12.08% 13.12% 13.90% 13.38% 16.74% 18.13% -
ROE 4.23% 4.01% 4.79% 5.20% 4.59% 8.02% 8.95% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 115.90 103.94 101.17 102.55 94.34 131.46 129.42 -7.11%
EPS 12.48 11.68 12.40 13.30 11.76 20.27 21.39 -30.24%
DPS 0.00 7.00 4.00 6.00 0.00 7.00 4.00 -
NAPS 2.95 2.91 2.59 2.56 2.56 2.53 2.39 15.11%
Adjusted Per Share Value based on latest NOSH - 154,474
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 21.25 19.05 18.56 18.81 17.29 24.13 23.78 -7.24%
EPS 2.29 2.14 2.27 2.44 2.16 3.72 3.93 -30.30%
DPS 0.00 1.28 0.73 1.10 0.00 1.28 0.73 -
NAPS 0.5408 0.5335 0.475 0.4696 0.4691 0.4644 0.4391 14.94%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.17 1.13 1.09 0.99 0.87 0.81 0.83 -
P/RPS 1.01 1.09 1.08 0.97 0.92 0.62 0.64 35.66%
P/EPS 9.37 9.68 8.79 7.44 7.40 3.99 3.88 80.29%
EY 10.67 10.33 11.38 13.43 13.52 25.03 25.77 -44.53%
DY 0.00 6.19 3.67 6.06 0.00 8.64 4.82 -
P/NAPS 0.40 0.39 0.42 0.39 0.34 0.32 0.35 9.33%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.10 1.18 1.06 1.06 1.00 0.79 0.77 -
P/RPS 0.95 1.14 1.05 1.03 1.06 0.60 0.59 37.49%
P/EPS 8.81 10.10 8.55 7.97 8.50 3.90 3.60 81.89%
EY 11.35 9.90 11.70 12.55 11.76 25.67 27.77 -45.01%
DY 0.00 5.93 3.77 5.66 0.00 8.86 5.19 -
P/NAPS 0.37 0.41 0.41 0.41 0.39 0.31 0.32 10.19%

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