[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -11.84%
YoY- -9.68%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 185,102 182,936 124,707 107,553 107,972 89,304 75,275 82.28%
PBT 43,888 42,656 32,233 26,108 29,006 23,676 25,208 44.77%
Tax -11,092 -11,064 -8,428 -7,633 -8,510 -7,480 -6,076 49.42%
NP 32,796 31,592 23,805 18,474 20,496 16,196 19,132 43.27%
-
NP to SH 29,186 29,192 22,866 17,472 19,818 16,140 18,925 33.51%
-
Tax Rate 25.27% 25.94% 26.15% 29.24% 29.34% 31.59% 24.10% -
Total Cost 152,306 151,344 100,902 89,078 87,476 73,108 56,143 94.63%
-
Net Worth 359,021 357,927 340,768 328,720 323,948 318,552 313,876 9.38%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 9,285 - 10,554 5,976 8,794 - 9,896 -4.16%
Div Payout % 31.81% - 46.16% 34.21% 44.38% - 52.30% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 359,021 357,927 340,768 328,720 323,948 318,552 313,876 9.38%
NOSH 154,750 154,946 150,782 149,418 146,582 141,578 141,385 6.21%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 17.72% 17.27% 19.09% 17.18% 18.98% 18.14% 25.42% -
ROE 8.13% 8.16% 6.71% 5.32% 6.12% 5.07% 6.03% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 119.61 118.06 82.71 71.98 73.66 63.08 53.24 71.61%
EPS 18.86 18.84 15.16 11.69 13.52 11.40 13.39 25.67%
DPS 6.00 0.00 7.00 4.00 6.00 0.00 7.00 -9.77%
NAPS 2.32 2.31 2.26 2.20 2.21 2.25 2.22 2.98%
Adjusted Per Share Value based on latest NOSH - 155,097
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 66.00 65.23 44.46 38.35 38.50 31.84 26.84 82.28%
EPS 10.41 10.41 8.15 6.23 7.07 5.75 6.75 33.51%
DPS 3.31 0.00 3.76 2.13 3.14 0.00 3.53 -4.20%
NAPS 1.2801 1.2762 1.215 1.1721 1.1551 1.1358 1.1191 9.38%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.98 1.15 1.22 1.41 1.69 1.65 1.00 -
P/RPS 0.82 0.97 1.48 1.96 2.29 2.62 1.88 -42.51%
P/EPS 5.20 6.10 8.04 12.06 12.50 14.47 7.47 -21.47%
EY 19.24 16.38 12.43 8.29 8.00 6.91 13.39 27.36%
DY 6.12 0.00 5.74 2.84 3.55 0.00 7.00 -8.57%
P/NAPS 0.42 0.50 0.54 0.64 0.76 0.73 0.45 -4.49%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 -
Price 0.97 0.98 1.09 1.29 1.56 1.53 1.47 -
P/RPS 0.81 0.83 1.32 1.79 2.12 2.43 2.76 -55.87%
P/EPS 5.14 5.20 7.19 11.03 11.54 13.42 10.98 -39.73%
EY 19.44 19.22 13.91 9.06 8.67 7.45 9.11 65.82%
DY 6.19 0.00 6.42 3.10 3.85 0.00 4.76 19.15%
P/NAPS 0.42 0.42 0.48 0.59 0.71 0.68 0.66 -26.03%

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