[CRESNDO] QoQ Quarter Result on 30-Apr-2010 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 30.23%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 56,706 59,114 54,715 44,690 43,231 37,947 42,777 20.61%
PBT 16,122 13,384 13,871 7,389 5,353 5,962 8,211 56.60%
Tax -2,311 -3,343 -3,714 -1,963 -1,327 -1,599 -2,074 7.45%
NP 13,811 10,041 10,157 5,426 4,026 4,363 6,137 71.47%
-
NP to SH 14,027 8,451 9,121 4,812 3,695 4,087 5,731 81.32%
-
Tax Rate 14.33% 24.98% 26.78% 26.57% 24.79% 26.82% 25.26% -
Total Cost 42,895 49,073 44,558 39,264 39,205 33,584 36,640 11.04%
-
Net Worth 487,729 469,844 458,364 454,980 309,009 399,446 395,454 14.96%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 8,497 3,101 6,173 - 6,180 - 4,634 49.64%
Div Payout % 60.58% 36.70% 67.68% - 167.26% - 80.86% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 487,729 469,844 458,364 454,980 309,009 399,446 395,454 14.96%
NOSH 169,940 155,064 154,331 154,230 154,504 154,226 154,474 6.54%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 24.36% 16.99% 18.56% 12.14% 9.31% 11.50% 14.35% -
ROE 2.88% 1.80% 1.99% 1.06% 1.20% 1.02% 1.45% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 33.37 38.12 35.45 28.98 27.98 24.60 27.69 13.20%
EPS 8.25 5.45 5.91 3.12 2.40 2.65 3.71 70.11%
DPS 5.00 2.00 4.00 0.00 4.00 0.00 3.00 40.44%
NAPS 2.87 3.03 2.97 2.95 2.00 2.59 2.56 7.89%
Adjusted Per Share Value based on latest NOSH - 154,230
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 20.22 21.08 19.51 15.93 15.41 13.53 15.25 20.62%
EPS 5.00 3.01 3.25 1.72 1.32 1.46 2.04 81.48%
DPS 3.03 1.11 2.20 0.00 2.20 0.00 1.65 49.79%
NAPS 1.739 1.6753 1.6343 1.6223 1.1018 1.4242 1.41 14.96%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.45 1.34 1.14 1.17 1.13 1.09 0.99 -
P/RPS 4.35 3.52 3.22 4.04 4.04 4.43 3.58 13.82%
P/EPS 17.57 24.59 19.29 37.50 47.25 41.13 26.68 -24.24%
EY 5.69 4.07 5.18 2.67 2.12 2.43 3.75 31.94%
DY 3.45 1.49 3.51 0.00 3.54 0.00 3.03 9.01%
P/NAPS 0.51 0.44 0.38 0.40 0.57 0.42 0.39 19.52%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 -
Price 1.41 1.34 1.19 1.10 1.18 1.06 1.06 -
P/RPS 4.23 3.52 3.36 3.80 4.22 4.31 3.83 6.82%
P/EPS 17.08 24.59 20.14 35.26 49.34 40.00 28.57 -28.96%
EY 5.85 4.07 4.97 2.84 2.03 2.50 3.50 40.70%
DY 3.55 1.49 3.36 0.00 3.39 0.00 2.83 16.26%
P/NAPS 0.49 0.44 0.40 0.37 0.59 0.41 0.41 12.58%

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