[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 119.1%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 53,986 22,326 75,275 57,675 35,643 17,580 84,463 -25.85%
PBT 14,503 5,919 25,208 20,451 9,756 4,676 25,534 -31.48%
Tax -4,255 -1,870 -6,076 -5,453 -2,700 -1,283 -6,267 -22.80%
NP 10,248 4,049 19,132 14,998 7,056 3,393 19,267 -34.42%
-
NP to SH 9,909 4,035 18,925 14,509 6,622 3,158 18,733 -34.67%
-
Tax Rate 29.34% 31.59% 24.10% 26.66% 27.68% 27.44% 24.54% -
Total Cost 43,738 18,277 56,143 42,677 28,587 14,187 65,196 -23.42%
-
Net Worth 323,948 318,552 313,876 311,109 305,630 307,303 304,496 4.22%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 4,397 - 9,896 4,242 4,244 - 9,913 -41.92%
Div Payout % 44.38% - 52.30% 29.24% 64.10% - 52.92% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 323,948 318,552 313,876 311,109 305,630 307,303 304,496 4.22%
NOSH 146,582 141,578 141,385 141,413 141,495 141,614 141,626 2.32%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 18.98% 18.14% 25.42% 26.00% 19.80% 19.30% 22.81% -
ROE 3.06% 1.27% 6.03% 4.66% 2.17% 1.03% 6.15% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 36.83 15.77 53.24 40.78 25.19 12.41 59.64 -27.54%
EPS 6.76 2.85 13.39 10.26 4.68 2.23 13.20 -36.06%
DPS 3.00 0.00 7.00 3.00 3.00 0.00 7.00 -43.24%
NAPS 2.21 2.25 2.22 2.20 2.16 2.17 2.15 1.85%
Adjusted Per Share Value based on latest NOSH - 141,344
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 19.25 7.96 26.84 20.56 12.71 6.27 30.12 -25.86%
EPS 3.53 1.44 6.75 5.17 2.36 1.13 6.68 -34.71%
DPS 1.57 0.00 3.53 1.51 1.51 0.00 3.53 -41.82%
NAPS 1.1551 1.1358 1.1191 1.1093 1.0897 1.0957 1.0857 4.22%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.69 1.65 1.00 0.98 0.99 1.01 0.84 -
P/RPS 4.59 10.46 1.88 2.40 3.93 8.14 1.41 120.12%
P/EPS 25.00 57.89 7.47 9.55 21.15 45.29 6.35 149.95%
EY 4.00 1.73 13.39 10.47 4.73 2.21 15.75 -59.99%
DY 1.78 0.00 7.00 3.06 3.03 0.00 8.33 -64.35%
P/NAPS 0.76 0.73 0.45 0.45 0.46 0.47 0.39 56.20%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 -
Price 1.56 1.53 1.47 0.95 1.01 1.00 0.90 -
P/RPS 4.24 9.70 2.76 2.33 4.01 8.06 1.51 99.41%
P/EPS 23.08 53.68 10.98 9.26 21.58 44.84 6.80 126.35%
EY 4.33 1.86 9.11 10.80 4.63 2.23 14.70 -55.82%
DY 1.92 0.00 4.76 3.16 2.97 0.00 7.78 -60.75%
P/NAPS 0.71 0.68 0.66 0.43 0.47 0.46 0.42 42.04%

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