[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 76.95%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 71,045 282,578 210,572 157,674 85,746 290,424 219,814 -52.93%
PBT 25,130 79,983 49,213 33,726 18,302 87,809 64,944 -46.92%
Tax -6,384 -20,371 -12,423 -8,530 -4,675 -21,754 -15,935 -45.68%
NP 18,746 59,612 36,790 25,196 13,627 66,055 49,009 -47.33%
-
NP to SH 17,986 55,616 31,713 21,622 12,219 63,517 46,809 -47.17%
-
Tax Rate 25.40% 25.47% 25.24% 25.29% 25.54% 24.77% 24.54% -
Total Cost 52,299 222,966 173,782 132,478 72,119 224,369 170,805 -54.60%
-
Net Worth 617,720 587,739 559,977 550,927 550,689 525,364 525,123 11.44%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 22,973 7,618 7,546 - 26,180 13,910 -
Div Payout % - 41.31% 24.02% 34.90% - 41.22% 29.72% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 617,720 587,739 559,977 550,927 550,689 525,364 525,123 11.44%
NOSH 194,864 191,446 190,468 188,673 185,417 174,539 173,881 7.89%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 26.39% 21.10% 17.47% 15.98% 15.89% 22.74% 22.30% -
ROE 2.91% 9.46% 5.66% 3.92% 2.22% 12.09% 8.91% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 36.46 147.60 110.55 83.57 46.24 166.39 126.42 -56.38%
EPS 9.23 29.05 16.65 11.46 6.59 36.39 26.92 -51.04%
DPS 0.00 12.00 4.00 4.00 0.00 15.00 8.00 -
NAPS 3.17 3.07 2.94 2.92 2.97 3.01 3.02 3.28%
Adjusted Per Share Value based on latest NOSH - 191,507
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 25.33 100.75 75.08 56.22 30.57 103.55 78.38 -52.93%
EPS 6.41 19.83 11.31 7.71 4.36 22.65 16.69 -47.19%
DPS 0.00 8.19 2.72 2.69 0.00 9.33 4.96 -
NAPS 2.2025 2.0956 1.9966 1.9644 1.9635 1.8732 1.8724 11.44%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.35 1.73 1.80 2.03 1.80 1.66 1.41 -
P/RPS 6.45 1.17 1.63 2.43 3.89 1.00 1.12 221.63%
P/EPS 25.46 5.96 10.81 17.71 27.31 4.56 5.24 187.14%
EY 3.93 16.79 9.25 5.65 3.66 21.92 19.09 -65.16%
DY 0.00 6.94 2.22 1.97 0.00 9.04 5.67 -
P/NAPS 0.74 0.56 0.61 0.70 0.61 0.55 0.47 35.37%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 -
Price 2.81 2.14 1.82 1.86 1.83 1.92 1.47 -
P/RPS 7.71 1.45 1.65 2.23 3.96 1.15 1.16 253.91%
P/EPS 30.44 7.37 10.93 16.23 27.77 5.28 5.46 214.74%
EY 3.28 13.57 9.15 6.16 3.60 18.95 18.31 -68.25%
DY 0.00 5.61 2.20 2.15 0.00 7.81 5.44 -
P/NAPS 0.89 0.70 0.62 0.64 0.62 0.64 0.49 48.92%

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