[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 145.58%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 45,734 124,707 80,665 53,986 22,326 75,275 57,675 -14.34%
PBT 10,664 32,233 19,581 14,503 5,919 25,208 20,451 -35.24%
Tax -2,766 -8,428 -5,725 -4,255 -1,870 -6,076 -5,453 -36.42%
NP 7,898 23,805 13,856 10,248 4,049 19,132 14,998 -34.81%
-
NP to SH 7,298 22,866 13,104 9,909 4,035 18,925 14,509 -36.77%
-
Tax Rate 25.94% 26.15% 29.24% 29.34% 31.59% 24.10% 26.66% -
Total Cost 37,836 100,902 66,809 43,738 18,277 56,143 42,677 -7.71%
-
Net Worth 357,927 340,768 328,720 323,948 318,552 313,876 311,109 9.80%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 10,554 4,482 4,397 - 9,896 4,242 -
Div Payout % - 46.16% 34.21% 44.38% - 52.30% 29.24% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 357,927 340,768 328,720 323,948 318,552 313,876 311,109 9.80%
NOSH 154,946 150,782 149,418 146,582 141,578 141,385 141,413 6.28%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 17.27% 19.09% 17.18% 18.98% 18.14% 25.42% 26.00% -
ROE 2.04% 6.71% 3.99% 3.06% 1.27% 6.03% 4.66% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 29.52 82.71 53.99 36.83 15.77 53.24 40.78 -19.39%
EPS 4.71 15.16 8.77 6.76 2.85 13.39 10.26 -40.51%
DPS 0.00 7.00 3.00 3.00 0.00 7.00 3.00 -
NAPS 2.31 2.26 2.20 2.21 2.25 2.22 2.20 3.30%
Adjusted Per Share Value based on latest NOSH - 149,086
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 16.31 44.46 28.76 19.25 7.96 26.84 20.56 -14.31%
EPS 2.60 8.15 4.67 3.53 1.44 6.75 5.17 -36.78%
DPS 0.00 3.76 1.60 1.57 0.00 3.53 1.51 -
NAPS 1.2762 1.215 1.1721 1.1551 1.1358 1.1191 1.1093 9.80%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.15 1.22 1.41 1.69 1.65 1.00 0.98 -
P/RPS 3.90 1.48 2.61 4.59 10.46 1.88 2.40 38.26%
P/EPS 24.42 8.04 16.08 25.00 57.89 7.47 9.55 87.10%
EY 4.10 12.43 6.22 4.00 1.73 13.39 10.47 -46.50%
DY 0.00 5.74 2.13 1.78 0.00 7.00 3.06 -
P/NAPS 0.50 0.54 0.64 0.76 0.73 0.45 0.45 7.28%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 29/12/06 -
Price 0.98 1.09 1.29 1.56 1.53 1.47 0.95 -
P/RPS 3.32 1.32 2.39 4.24 9.70 2.76 2.33 26.65%
P/EPS 20.81 7.19 14.71 23.08 53.68 10.98 9.26 71.65%
EY 4.81 13.91 6.80 4.33 1.86 9.11 10.80 -41.70%
DY 0.00 6.42 2.33 1.92 0.00 4.76 3.16 -
P/NAPS 0.42 0.48 0.59 0.71 0.68 0.66 0.43 -1.55%

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