[CRESNDO] QoQ Quarter Result on 30-Apr-2012 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -26.87%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 72,006 52,898 71,928 85,746 70,610 93,076 74,656 -2.36%
PBT 30,769 15,487 15,424 18,302 22,865 30,396 20,505 30.90%
Tax -7,948 -3,893 -3,855 -4,675 -5,818 -7,935 -5,018 35.68%
NP 22,821 11,594 11,569 13,627 17,047 22,461 15,487 29.34%
-
NP to SH 22,609 10,091 9,403 12,219 16,709 21,745 14,635 33.46%
-
Tax Rate 25.83% 25.14% 24.99% 25.54% 25.45% 26.11% 24.47% -
Total Cost 49,185 41,304 60,359 72,119 53,563 70,615 59,169 -11.54%
-
Net Worth 596,235 570,529 559,200 550,689 527,952 526,201 513,967 10.35%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 15,537 - 7,660 - 12,360 5,227 8,711 46.81%
Div Payout % 68.72% - 81.47% - 73.97% 24.04% 59.52% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 596,235 570,529 559,200 550,689 527,952 526,201 513,967 10.35%
NOSH 194,213 194,057 191,507 185,417 176,572 174,238 174,226 7.47%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 31.69% 21.92% 16.08% 15.89% 24.14% 24.13% 20.74% -
ROE 3.79% 1.77% 1.68% 2.22% 3.16% 4.13% 2.85% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 37.08 27.26 37.56 46.24 39.99 53.42 42.85 -9.15%
EPS 11.64 5.20 4.91 6.59 9.47 12.48 8.40 24.17%
DPS 8.00 0.00 4.00 0.00 7.00 3.00 5.00 36.60%
NAPS 3.07 2.94 2.92 2.97 2.99 3.02 2.95 2.68%
Adjusted Per Share Value based on latest NOSH - 185,417
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 25.67 18.86 25.65 30.57 25.18 33.19 26.62 -2.38%
EPS 8.06 3.60 3.35 4.36 5.96 7.75 5.22 33.41%
DPS 5.54 0.00 2.73 0.00 4.41 1.86 3.11 46.69%
NAPS 2.1259 2.0342 1.9939 1.9635 1.8824 1.8762 1.8326 10.35%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.73 1.80 2.03 1.80 1.66 1.41 1.69 -
P/RPS 4.67 6.60 5.40 3.89 4.15 2.64 3.94 11.94%
P/EPS 14.86 34.62 41.34 27.31 17.54 11.30 20.12 -18.21%
EY 6.73 2.89 2.42 3.66 5.70 8.85 4.97 22.28%
DY 4.62 0.00 1.97 0.00 4.22 2.13 2.96 34.37%
P/NAPS 0.56 0.61 0.70 0.61 0.56 0.47 0.57 -1.16%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 -
Price 2.14 1.82 1.86 1.83 1.92 1.47 1.34 -
P/RPS 5.77 6.68 4.95 3.96 4.80 2.75 3.13 50.06%
P/EPS 18.38 35.00 37.88 27.77 20.29 11.78 15.95 9.86%
EY 5.44 2.86 2.64 3.60 4.93 8.49 6.27 -8.99%
DY 3.74 0.00 2.15 0.00 3.65 2.04 3.73 0.17%
P/NAPS 0.70 0.62 0.64 0.62 0.64 0.49 0.45 34.07%

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