[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 109.69%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 22,326 75,275 57,675 35,643 17,580 84,463 60,762 -48.79%
PBT 5,919 25,208 20,451 9,756 4,676 25,534 17,556 -51.65%
Tax -1,870 -6,076 -5,453 -2,700 -1,283 -6,267 -4,813 -46.84%
NP 4,049 19,132 14,998 7,056 3,393 19,267 12,743 -53.53%
-
NP to SH 4,035 18,925 14,509 6,622 3,158 18,733 12,312 -52.56%
-
Tax Rate 31.59% 24.10% 26.66% 27.68% 27.44% 24.54% 27.42% -
Total Cost 18,277 56,143 42,677 28,587 14,187 65,196 48,019 -47.57%
-
Net Worth 318,552 313,876 311,109 305,630 307,303 304,496 297,528 4.67%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 9,896 4,242 4,244 - 9,913 4,250 -
Div Payout % - 52.30% 29.24% 64.10% - 52.92% 34.52% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 318,552 313,876 311,109 305,630 307,303 304,496 297,528 4.67%
NOSH 141,578 141,385 141,413 141,495 141,614 141,626 141,680 -0.04%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 18.14% 25.42% 26.00% 19.80% 19.30% 22.81% 20.97% -
ROE 1.27% 6.03% 4.66% 2.17% 1.03% 6.15% 4.14% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 15.77 53.24 40.78 25.19 12.41 59.64 42.89 -48.77%
EPS 2.85 13.39 10.26 4.68 2.23 13.20 8.69 -52.53%
DPS 0.00 7.00 3.00 3.00 0.00 7.00 3.00 -
NAPS 2.25 2.22 2.20 2.16 2.17 2.15 2.10 4.72%
Adjusted Per Share Value based on latest NOSH - 141,387
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 7.96 26.84 20.56 12.71 6.27 30.12 21.66 -48.78%
EPS 1.44 6.75 5.17 2.36 1.13 6.68 4.39 -52.53%
DPS 0.00 3.53 1.51 1.51 0.00 3.53 1.52 -
NAPS 1.1358 1.1191 1.1093 1.0897 1.0957 1.0857 1.0609 4.66%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.65 1.00 0.98 0.99 1.01 0.84 0.98 -
P/RPS 10.46 1.88 2.40 3.93 8.14 1.41 2.29 176.06%
P/EPS 57.89 7.47 9.55 21.15 45.29 6.35 11.28 198.42%
EY 1.73 13.39 10.47 4.73 2.21 15.75 8.87 -66.46%
DY 0.00 7.00 3.06 3.03 0.00 8.33 3.06 -
P/NAPS 0.73 0.45 0.45 0.46 0.47 0.39 0.47 34.22%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 21/12/05 -
Price 1.53 1.47 0.95 1.01 1.00 0.90 0.88 -
P/RPS 9.70 2.76 2.33 4.01 8.06 1.51 2.05 182.64%
P/EPS 53.68 10.98 9.26 21.58 44.84 6.80 10.13 204.87%
EY 1.86 9.11 10.80 4.63 2.23 14.70 9.88 -67.25%
DY 0.00 4.76 3.16 2.97 0.00 7.78 3.41 -
P/NAPS 0.68 0.66 0.43 0.47 0.46 0.42 0.42 38.00%

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