[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 60.65%
YoY- 55.98%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 126,738 52,082 215,225 158,519 99,405 44,690 160,321 -14.54%
PBT 34,548 14,043 50,766 34,644 21,260 7,389 26,114 20.57%
Tax -8,000 -2,982 -11,331 -9,020 -5,677 -1,963 -6,755 11.97%
NP 26,548 11,061 39,435 25,624 15,583 5,426 19,359 23.50%
-
NP to SH 25,064 10,429 36,411 22,384 13,933 4,812 18,012 24.71%
-
Tax Rate 23.16% 21.23% 22.32% 26.04% 26.70% 26.57% 25.87% -
Total Cost 100,190 41,021 175,790 132,895 83,822 39,264 140,962 -20.40%
-
Net Worth 512,041 505,019 455,854 470,017 458,261 454,980 448,845 9.20%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 8,678 - 17,471 9,307 6,171 - 10,796 -13.58%
Div Payout % 34.63% - 47.98% 41.58% 44.30% - 59.94% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 512,041 505,019 455,854 470,017 458,261 454,980 448,845 9.20%
NOSH 173,573 172,951 158,834 155,121 154,296 154,230 154,242 8.21%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 20.95% 21.24% 18.32% 16.16% 15.68% 12.14% 12.08% -
ROE 4.89% 2.07% 7.99% 4.76% 3.04% 1.06% 4.01% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 73.02 30.11 135.50 102.19 64.42 28.98 103.94 -21.02%
EPS 14.44 6.03 22.92 14.43 9.03 3.12 11.68 15.23%
DPS 5.00 0.00 11.00 6.00 4.00 0.00 7.00 -20.14%
NAPS 2.95 2.92 2.87 3.03 2.97 2.95 2.91 0.91%
Adjusted Per Share Value based on latest NOSH - 155,064
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 45.19 18.57 76.74 56.52 35.44 15.93 57.16 -14.53%
EPS 8.94 3.72 12.98 7.98 4.97 1.72 6.42 24.77%
DPS 3.09 0.00 6.23 3.32 2.20 0.00 3.85 -13.67%
NAPS 1.8257 1.8007 1.6254 1.6759 1.634 1.6223 1.6004 9.20%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.69 1.57 1.45 1.34 1.14 1.17 1.13 -
P/RPS 2.31 5.21 1.07 1.31 1.77 4.04 1.09 65.21%
P/EPS 11.70 26.04 6.33 9.29 12.62 37.50 9.68 13.50%
EY 8.54 3.84 15.81 10.77 7.92 2.67 10.33 -11.94%
DY 2.96 0.00 7.59 4.48 3.51 0.00 6.19 -38.93%
P/NAPS 0.57 0.54 0.51 0.44 0.38 0.40 0.39 28.87%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 -
Price 1.34 1.54 1.41 1.34 1.19 1.10 1.18 -
P/RPS 1.84 5.11 1.04 1.31 1.85 3.80 1.14 37.71%
P/EPS 9.28 25.54 6.15 9.29 13.18 35.26 10.10 -5.50%
EY 10.78 3.92 16.26 10.77 7.59 2.84 9.90 5.85%
DY 3.73 0.00 7.80 4.48 3.36 0.00 5.93 -26.64%
P/NAPS 0.45 0.53 0.49 0.44 0.40 0.37 0.41 6.42%

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