[CRESNDO] QoQ Quarter Result on 30-Apr-2011 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -25.65%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 70,610 93,076 74,656 52,082 56,706 59,114 54,715 18.47%
PBT 22,865 30,396 20,505 14,043 16,122 13,384 13,871 39.41%
Tax -5,818 -7,935 -5,018 -2,982 -2,311 -3,343 -3,714 34.77%
NP 17,047 22,461 15,487 11,061 13,811 10,041 10,157 41.09%
-
NP to SH 16,709 21,745 14,635 10,429 14,027 8,451 9,121 49.55%
-
Tax Rate 25.45% 26.11% 24.47% 21.23% 14.33% 24.98% 26.78% -
Total Cost 53,563 70,615 59,169 41,021 42,895 49,073 44,558 13.01%
-
Net Worth 527,952 526,201 513,967 505,019 487,729 469,844 458,364 9.85%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 12,360 5,227 8,711 - 8,497 3,101 6,173 58.65%
Div Payout % 73.97% 24.04% 59.52% - 60.58% 36.70% 67.68% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 527,952 526,201 513,967 505,019 487,729 469,844 458,364 9.85%
NOSH 176,572 174,238 174,226 172,951 169,940 155,064 154,331 9.36%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 24.14% 24.13% 20.74% 21.24% 24.36% 16.99% 18.56% -
ROE 3.16% 4.13% 2.85% 2.07% 2.88% 1.80% 1.99% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 39.99 53.42 42.85 30.11 33.37 38.12 35.45 8.34%
EPS 9.47 12.48 8.40 6.03 8.25 5.45 5.91 36.81%
DPS 7.00 3.00 5.00 0.00 5.00 2.00 4.00 45.07%
NAPS 2.99 3.02 2.95 2.92 2.87 3.03 2.97 0.44%
Adjusted Per Share Value based on latest NOSH - 172,951
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 25.18 33.19 26.62 18.57 20.22 21.08 19.51 18.48%
EPS 5.96 7.75 5.22 3.72 5.00 3.01 3.25 49.65%
DPS 4.41 1.86 3.11 0.00 3.03 1.11 2.20 58.77%
NAPS 1.8824 1.8762 1.8326 1.8007 1.739 1.6753 1.6343 9.85%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.66 1.41 1.69 1.57 1.45 1.34 1.14 -
P/RPS 4.15 2.64 3.94 5.21 4.35 3.52 3.22 18.37%
P/EPS 17.54 11.30 20.12 26.04 17.57 24.59 19.29 -6.12%
EY 5.70 8.85 4.97 3.84 5.69 4.07 5.18 6.56%
DY 4.22 2.13 2.96 0.00 3.45 1.49 3.51 13.02%
P/NAPS 0.56 0.47 0.57 0.54 0.51 0.44 0.38 29.40%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 -
Price 1.92 1.47 1.34 1.54 1.41 1.34 1.19 -
P/RPS 4.80 2.75 3.13 5.11 4.23 3.52 3.36 26.76%
P/EPS 20.29 11.78 15.95 25.54 17.08 24.59 20.14 0.49%
EY 4.93 8.49 6.27 3.92 5.85 4.07 4.97 -0.53%
DY 3.65 2.04 3.73 0.00 3.55 1.49 3.36 5.65%
P/NAPS 0.64 0.49 0.45 0.53 0.49 0.44 0.40 36.68%

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