[CRESNDO] QoQ Quarter Result on 31-Jul-2010 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 89.55%
YoY- 59.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 52,082 56,706 59,114 54,715 44,690 43,231 37,947 23.57%
PBT 14,043 16,122 13,384 13,871 7,389 5,353 5,962 77.30%
Tax -2,982 -2,311 -3,343 -3,714 -1,963 -1,327 -1,599 51.68%
NP 11,061 13,811 10,041 10,157 5,426 4,026 4,363 86.24%
-
NP to SH 10,429 14,027 8,451 9,121 4,812 3,695 4,087 87.05%
-
Tax Rate 21.23% 14.33% 24.98% 26.78% 26.57% 24.79% 26.82% -
Total Cost 41,021 42,895 49,073 44,558 39,264 39,205 33,584 14.30%
-
Net Worth 505,019 487,729 469,844 458,364 454,980 309,009 399,446 16.97%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 8,497 3,101 6,173 - 6,180 - -
Div Payout % - 60.58% 36.70% 67.68% - 167.26% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 505,019 487,729 469,844 458,364 454,980 309,009 399,446 16.97%
NOSH 172,951 169,940 155,064 154,331 154,230 154,504 154,226 7.96%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 21.24% 24.36% 16.99% 18.56% 12.14% 9.31% 11.50% -
ROE 2.07% 2.88% 1.80% 1.99% 1.06% 1.20% 1.02% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 30.11 33.37 38.12 35.45 28.98 27.98 24.60 14.46%
EPS 6.03 8.25 5.45 5.91 3.12 2.40 2.65 73.26%
DPS 0.00 5.00 2.00 4.00 0.00 4.00 0.00 -
NAPS 2.92 2.87 3.03 2.97 2.95 2.00 2.59 8.34%
Adjusted Per Share Value based on latest NOSH - 154,331
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 18.57 20.22 21.08 19.51 15.93 15.41 13.53 23.57%
EPS 3.72 5.00 3.01 3.25 1.72 1.32 1.46 86.86%
DPS 0.00 3.03 1.11 2.20 0.00 2.20 0.00 -
NAPS 1.8007 1.739 1.6753 1.6343 1.6223 1.1018 1.4242 16.97%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.57 1.45 1.34 1.14 1.17 1.13 1.09 -
P/RPS 5.21 4.35 3.52 3.22 4.04 4.04 4.43 11.45%
P/EPS 26.04 17.57 24.59 19.29 37.50 47.25 41.13 -26.32%
EY 3.84 5.69 4.07 5.18 2.67 2.12 2.43 35.78%
DY 0.00 3.45 1.49 3.51 0.00 3.54 0.00 -
P/NAPS 0.54 0.51 0.44 0.38 0.40 0.57 0.42 18.29%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 -
Price 1.54 1.41 1.34 1.19 1.10 1.18 1.06 -
P/RPS 5.11 4.23 3.52 3.36 3.80 4.22 4.31 12.05%
P/EPS 25.54 17.08 24.59 20.14 35.26 49.34 40.00 -25.91%
EY 3.92 5.85 4.07 4.97 2.84 2.03 2.50 35.07%
DY 0.00 3.55 1.49 3.36 0.00 3.39 0.00 -
P/NAPS 0.53 0.49 0.44 0.40 0.37 0.59 0.41 18.72%

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