[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 69.9%
YoY- 89.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 79,143 36,366 203,020 150,035 92,551 45,734 124,707 -26.17%
PBT 14,844 6,633 44,030 36,697 21,944 10,664 32,233 -40.39%
Tax -3,840 -1,766 -10,045 -9,491 -5,546 -2,766 -8,428 -40.81%
NP 11,004 4,867 33,985 27,206 16,398 7,898 23,805 -40.24%
-
NP to SH 10,264 4,533 31,317 24,793 14,593 7,298 22,866 -41.40%
-
Tax Rate 25.87% 26.62% 22.81% 25.86% 25.27% 25.94% 26.15% -
Total Cost 68,139 31,499 169,035 122,829 76,153 37,836 100,902 -23.04%
-
Net Worth 395,125 394,710 390,729 369,421 359,021 357,927 340,768 10.37%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 4,630 - 10,810 4,637 4,642 - 10,554 -42.29%
Div Payout % 45.11% - 34.52% 18.70% 31.81% - 46.16% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 395,125 394,710 390,729 369,421 359,021 357,927 340,768 10.37%
NOSH 154,345 154,183 154,438 154,569 154,750 154,946 150,782 1.57%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.90% 13.38% 16.74% 18.13% 17.72% 17.27% 19.09% -
ROE 2.60% 1.15% 8.02% 6.71% 4.06% 2.04% 6.71% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 51.28 23.59 131.46 97.07 59.81 29.52 82.71 -27.31%
EPS 6.65 2.94 20.27 16.04 9.43 4.71 15.16 -42.29%
DPS 3.00 0.00 7.00 3.00 3.00 0.00 7.00 -43.18%
NAPS 2.56 2.56 2.53 2.39 2.32 2.31 2.26 8.67%
Adjusted Per Share Value based on latest NOSH - 154,545
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 28.22 12.97 72.39 53.50 33.00 16.31 44.46 -26.16%
EPS 3.66 1.62 11.17 8.84 5.20 2.60 8.15 -41.38%
DPS 1.65 0.00 3.85 1.65 1.66 0.00 3.76 -42.28%
NAPS 1.4088 1.4074 1.3932 1.3172 1.2801 1.2762 1.215 10.37%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.99 0.87 0.81 0.83 0.98 1.15 1.22 -
P/RPS 1.93 3.69 0.62 0.86 1.64 3.90 1.48 19.38%
P/EPS 14.89 29.59 3.99 5.17 10.39 24.42 8.04 50.86%
EY 6.72 3.38 25.03 19.33 9.62 4.10 12.43 -33.66%
DY 3.03 0.00 8.64 3.61 3.06 0.00 5.74 -34.70%
P/NAPS 0.39 0.34 0.32 0.35 0.42 0.50 0.54 -19.51%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 -
Price 1.06 1.00 0.79 0.77 0.97 0.98 1.09 -
P/RPS 2.07 4.24 0.60 0.79 1.62 3.32 1.32 35.01%
P/EPS 15.94 34.01 3.90 4.80 10.29 20.81 7.19 70.10%
EY 6.27 2.94 25.67 20.83 9.72 4.81 13.91 -41.23%
DY 2.83 0.00 8.86 3.90 3.09 0.00 6.42 -42.10%
P/NAPS 0.41 0.39 0.31 0.32 0.42 0.42 0.48 -9.98%

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