[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 39.82%
YoY- -42.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 99,405 44,690 160,321 117,090 79,143 36,366 203,020 -37.95%
PBT 21,260 7,389 26,114 20,806 14,844 6,633 44,030 -38.53%
Tax -5,677 -1,963 -6,755 -5,439 -3,840 -1,766 -10,045 -31.71%
NP 15,583 5,426 19,359 15,367 11,004 4,867 33,985 -40.62%
-
NP to SH 13,933 4,812 18,012 14,351 10,264 4,533 31,317 -41.80%
-
Tax Rate 26.70% 26.57% 25.87% 26.14% 25.87% 26.62% 22.81% -
Total Cost 83,822 39,264 140,962 101,723 68,139 31,499 169,035 -37.43%
-
Net Worth 458,261 454,980 448,845 399,667 395,125 394,710 390,729 11.24%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 6,171 - 10,796 4,629 4,630 - 10,810 -31.25%
Div Payout % 44.30% - 59.94% 32.26% 45.11% - 34.52% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 458,261 454,980 448,845 399,667 395,125 394,710 390,729 11.24%
NOSH 154,296 154,230 154,242 154,311 154,345 154,183 154,438 -0.06%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 15.68% 12.14% 12.08% 13.12% 13.90% 13.38% 16.74% -
ROE 3.04% 1.06% 4.01% 3.59% 2.60% 1.15% 8.02% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 64.42 28.98 103.94 75.88 51.28 23.59 131.46 -37.92%
EPS 9.03 3.12 11.68 9.30 6.65 2.94 20.27 -41.75%
DPS 4.00 0.00 7.00 3.00 3.00 0.00 7.00 -31.20%
NAPS 2.97 2.95 2.91 2.59 2.56 2.56 2.53 11.31%
Adjusted Per Share Value based on latest NOSH - 154,226
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 11.81 5.31 19.05 13.92 9.41 4.32 24.13 -37.97%
EPS 1.66 0.57 2.14 1.71 1.22 0.54 3.72 -41.69%
DPS 0.73 0.00 1.28 0.55 0.55 0.00 1.28 -31.29%
NAPS 0.5447 0.5408 0.5335 0.475 0.4696 0.4691 0.4644 11.25%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.14 1.17 1.13 1.09 0.99 0.87 0.81 -
P/RPS 1.77 4.04 1.09 1.44 1.93 3.69 0.62 101.63%
P/EPS 12.62 37.50 9.68 11.72 14.89 29.59 3.99 115.92%
EY 7.92 2.67 10.33 8.53 6.72 3.38 25.03 -53.66%
DY 3.51 0.00 6.19 2.75 3.03 0.00 8.64 -45.23%
P/NAPS 0.38 0.40 0.39 0.42 0.39 0.34 0.32 12.17%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 1.10 1.18 1.06 1.06 1.00 0.79 -
P/RPS 1.85 3.80 1.14 1.40 2.07 4.24 0.60 112.28%
P/EPS 13.18 35.26 10.10 11.40 15.94 34.01 3.90 125.70%
EY 7.59 2.84 9.90 8.77 6.27 2.94 25.67 -55.71%
DY 3.36 0.00 5.93 2.83 2.83 0.00 8.86 -47.70%
P/NAPS 0.40 0.37 0.41 0.41 0.41 0.39 0.31 18.57%

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