[CRESNDO] QoQ Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 25.51%
YoY- -42.48%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 158,519 99,405 44,690 160,321 117,090 79,143 36,366 166.12%
PBT 34,644 21,260 7,389 26,114 20,806 14,844 6,633 200.12%
Tax -9,020 -5,677 -1,963 -6,755 -5,439 -3,840 -1,766 195.70%
NP 25,624 15,583 5,426 19,359 15,367 11,004 4,867 201.72%
-
NP to SH 22,384 13,933 4,812 18,012 14,351 10,264 4,533 189.13%
-
Tax Rate 26.04% 26.70% 26.57% 25.87% 26.14% 25.87% 26.62% -
Total Cost 132,895 83,822 39,264 140,962 101,723 68,139 31,499 160.41%
-
Net Worth 470,017 458,261 454,980 448,845 399,667 395,125 394,710 12.31%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 9,307 6,171 - 10,796 4,629 4,630 - -
Div Payout % 41.58% 44.30% - 59.94% 32.26% 45.11% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 470,017 458,261 454,980 448,845 399,667 395,125 394,710 12.31%
NOSH 155,121 154,296 154,230 154,242 154,311 154,345 154,183 0.40%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 16.16% 15.68% 12.14% 12.08% 13.12% 13.90% 13.38% -
ROE 4.76% 3.04% 1.06% 4.01% 3.59% 2.60% 1.15% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 102.19 64.42 28.98 103.94 75.88 51.28 23.59 165.02%
EPS 14.43 9.03 3.12 11.68 9.30 6.65 2.94 187.97%
DPS 6.00 4.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 3.03 2.97 2.95 2.91 2.59 2.56 2.56 11.85%
Adjusted Per Share Value based on latest NOSH - 154,504
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 56.52 35.44 15.93 57.16 41.75 28.22 12.97 166.07%
EPS 7.98 4.97 1.72 6.42 5.12 3.66 1.62 188.66%
DPS 3.32 2.20 0.00 3.85 1.65 1.65 0.00 -
NAPS 1.6759 1.634 1.6223 1.6004 1.425 1.4088 1.4074 12.30%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.34 1.14 1.17 1.13 1.09 0.99 0.87 -
P/RPS 1.31 1.77 4.04 1.09 1.44 1.93 3.69 -49.76%
P/EPS 9.29 12.62 37.50 9.68 11.72 14.89 29.59 -53.70%
EY 10.77 7.92 2.67 10.33 8.53 6.72 3.38 116.08%
DY 4.48 3.51 0.00 6.19 2.75 3.03 0.00 -
P/NAPS 0.44 0.38 0.40 0.39 0.42 0.39 0.34 18.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 -
Price 1.34 1.19 1.10 1.18 1.06 1.06 1.00 -
P/RPS 1.31 1.85 3.80 1.14 1.40 2.07 4.24 -54.19%
P/EPS 9.29 13.18 35.26 10.10 11.40 15.94 34.01 -57.80%
EY 10.77 7.59 2.84 9.90 8.77 6.27 2.94 137.07%
DY 4.48 3.36 0.00 5.93 2.83 2.83 0.00 -
P/NAPS 0.44 0.40 0.37 0.41 0.41 0.41 0.39 8.35%

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