[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 32.24%
YoY- -9.68%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 92,551 45,734 124,707 80,665 53,986 22,326 75,275 14.78%
PBT 21,944 10,664 32,233 19,581 14,503 5,919 25,208 -8.83%
Tax -5,546 -2,766 -8,428 -5,725 -4,255 -1,870 -6,076 -5.90%
NP 16,398 7,898 23,805 13,856 10,248 4,049 19,132 -9.77%
-
NP to SH 14,593 7,298 22,866 13,104 9,909 4,035 18,925 -15.92%
-
Tax Rate 25.27% 25.94% 26.15% 29.24% 29.34% 31.59% 24.10% -
Total Cost 76,153 37,836 100,902 66,809 43,738 18,277 56,143 22.55%
-
Net Worth 359,021 357,927 340,768 328,720 323,948 318,552 313,876 9.38%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 4,642 - 10,554 4,482 4,397 - 9,896 -39.65%
Div Payout % 31.81% - 46.16% 34.21% 44.38% - 52.30% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 359,021 357,927 340,768 328,720 323,948 318,552 313,876 9.38%
NOSH 154,750 154,946 150,782 149,418 146,582 141,578 141,385 6.21%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 17.72% 17.27% 19.09% 17.18% 18.98% 18.14% 25.42% -
ROE 4.06% 2.04% 6.71% 3.99% 3.06% 1.27% 6.03% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 59.81 29.52 82.71 53.99 36.83 15.77 53.24 8.07%
EPS 9.43 4.71 15.16 8.77 6.76 2.85 13.39 -20.86%
DPS 3.00 0.00 7.00 3.00 3.00 0.00 7.00 -43.18%
NAPS 2.32 2.31 2.26 2.20 2.21 2.25 2.22 2.98%
Adjusted Per Share Value based on latest NOSH - 155,097
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 33.00 16.31 44.46 28.76 19.25 7.96 26.84 14.78%
EPS 5.20 2.60 8.15 4.67 3.53 1.44 6.75 -15.97%
DPS 1.66 0.00 3.76 1.60 1.57 0.00 3.53 -39.55%
NAPS 1.2801 1.2762 1.215 1.1721 1.1551 1.1358 1.1191 9.38%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.98 1.15 1.22 1.41 1.69 1.65 1.00 -
P/RPS 1.64 3.90 1.48 2.61 4.59 10.46 1.88 -8.71%
P/EPS 10.39 24.42 8.04 16.08 25.00 57.89 7.47 24.62%
EY 9.62 4.10 12.43 6.22 4.00 1.73 13.39 -19.79%
DY 3.06 0.00 5.74 2.13 1.78 0.00 7.00 -42.42%
P/NAPS 0.42 0.50 0.54 0.64 0.76 0.73 0.45 -4.49%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 -
Price 0.97 0.98 1.09 1.29 1.56 1.53 1.47 -
P/RPS 1.62 3.32 1.32 2.39 4.24 9.70 2.76 -29.91%
P/EPS 10.29 20.81 7.19 14.71 23.08 53.68 10.98 -4.23%
EY 9.72 4.81 13.91 6.80 4.33 1.86 9.11 4.41%
DY 3.09 0.00 6.42 2.33 1.92 0.00 4.76 -25.04%
P/NAPS 0.42 0.42 0.48 0.59 0.71 0.68 0.66 -26.03%

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