[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 13.26%
YoY- 89.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 158,286 145,464 203,020 200,046 185,102 182,936 124,707 17.24%
PBT 29,688 26,532 44,030 48,929 43,888 42,656 32,233 -5.34%
Tax -7,680 -7,064 -10,045 -12,654 -11,092 -11,064 -8,428 -6.01%
NP 22,008 19,468 33,985 36,274 32,796 31,592 23,805 -5.10%
-
NP to SH 20,528 18,132 31,317 33,057 29,186 29,192 22,866 -6.94%
-
Tax Rate 25.87% 26.62% 22.81% 25.86% 25.27% 25.94% 26.15% -
Total Cost 136,278 125,996 169,035 163,772 152,306 151,344 100,902 22.20%
-
Net Worth 395,125 394,710 390,729 369,421 359,021 357,927 340,768 10.37%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 9,260 - 10,810 6,182 9,285 - 10,554 -8.35%
Div Payout % 45.11% - 34.52% 18.70% 31.81% - 46.16% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 395,125 394,710 390,729 369,421 359,021 357,927 340,768 10.37%
NOSH 154,345 154,183 154,438 154,569 154,750 154,946 150,782 1.57%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.90% 13.38% 16.74% 18.13% 17.72% 17.27% 19.09% -
ROE 5.20% 4.59% 8.02% 8.95% 8.13% 8.16% 6.71% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 102.55 94.34 131.46 129.42 119.61 118.06 82.71 15.42%
EPS 13.30 11.76 20.27 21.39 18.86 18.84 15.16 -8.36%
DPS 6.00 0.00 7.00 4.00 6.00 0.00 7.00 -9.77%
NAPS 2.56 2.56 2.53 2.39 2.32 2.31 2.26 8.67%
Adjusted Per Share Value based on latest NOSH - 154,545
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 56.44 51.87 72.39 71.33 66.00 65.23 44.46 17.25%
EPS 7.32 6.47 11.17 11.79 10.41 10.41 8.15 -6.91%
DPS 3.30 0.00 3.85 2.20 3.31 0.00 3.76 -8.33%
NAPS 1.4088 1.4074 1.3932 1.3172 1.2801 1.2762 1.215 10.37%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.99 0.87 0.81 0.83 0.98 1.15 1.22 -
P/RPS 0.97 0.92 0.62 0.64 0.82 0.97 1.48 -24.56%
P/EPS 7.44 7.40 3.99 3.88 5.20 6.10 8.04 -5.04%
EY 13.43 13.52 25.03 25.77 19.24 16.38 12.43 5.29%
DY 6.06 0.00 8.64 4.82 6.12 0.00 5.74 3.68%
P/NAPS 0.39 0.34 0.32 0.35 0.42 0.50 0.54 -19.51%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 -
Price 1.06 1.00 0.79 0.77 0.97 0.98 1.09 -
P/RPS 1.03 1.06 0.60 0.59 0.81 0.83 1.32 -15.25%
P/EPS 7.97 8.50 3.90 3.60 5.14 5.20 7.19 7.11%
EY 12.55 11.76 25.67 27.77 19.44 19.22 13.91 -6.63%
DY 5.66 0.00 8.86 5.19 6.19 0.00 6.42 -8.06%
P/NAPS 0.41 0.39 0.31 0.32 0.42 0.42 0.48 -9.98%

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