[CRESNDO] QoQ Quarter Result on 31-Jul-2011 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 40.33%
YoY- 60.45%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 85,746 70,610 93,076 74,656 52,082 56,706 59,114 28.16%
PBT 18,302 22,865 30,396 20,505 14,043 16,122 13,384 23.22%
Tax -4,675 -5,818 -7,935 -5,018 -2,982 -2,311 -3,343 25.07%
NP 13,627 17,047 22,461 15,487 11,061 13,811 10,041 22.60%
-
NP to SH 12,219 16,709 21,745 14,635 10,429 14,027 8,451 27.89%
-
Tax Rate 25.54% 25.45% 26.11% 24.47% 21.23% 14.33% 24.98% -
Total Cost 72,119 53,563 70,615 59,169 41,021 42,895 49,073 29.29%
-
Net Worth 550,689 527,952 526,201 513,967 505,019 487,729 469,844 11.17%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 12,360 5,227 8,711 - 8,497 3,101 -
Div Payout % - 73.97% 24.04% 59.52% - 60.58% 36.70% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 550,689 527,952 526,201 513,967 505,019 487,729 469,844 11.17%
NOSH 185,417 176,572 174,238 174,226 172,951 169,940 155,064 12.66%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.89% 24.14% 24.13% 20.74% 21.24% 24.36% 16.99% -
ROE 2.22% 3.16% 4.13% 2.85% 2.07% 2.88% 1.80% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 46.24 39.99 53.42 42.85 30.11 33.37 38.12 13.75%
EPS 6.59 9.47 12.48 8.40 6.03 8.25 5.45 13.51%
DPS 0.00 7.00 3.00 5.00 0.00 5.00 2.00 -
NAPS 2.97 2.99 3.02 2.95 2.92 2.87 3.03 -1.32%
Adjusted Per Share Value based on latest NOSH - 174,226
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.19 8.39 11.06 8.87 6.19 6.74 7.03 28.10%
EPS 1.45 1.99 2.58 1.74 1.24 1.67 1.00 28.13%
DPS 0.00 1.47 0.62 1.04 0.00 1.01 0.37 -
NAPS 0.6545 0.6275 0.6254 0.6109 0.6002 0.5797 0.5584 11.17%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.80 1.66 1.41 1.69 1.57 1.45 1.34 -
P/RPS 3.89 4.15 2.64 3.94 5.21 4.35 3.52 6.89%
P/EPS 27.31 17.54 11.30 20.12 26.04 17.57 24.59 7.25%
EY 3.66 5.70 8.85 4.97 3.84 5.69 4.07 -6.83%
DY 0.00 4.22 2.13 2.96 0.00 3.45 1.49 -
P/NAPS 0.61 0.56 0.47 0.57 0.54 0.51 0.44 24.35%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 29/12/10 -
Price 1.83 1.92 1.47 1.34 1.54 1.41 1.34 -
P/RPS 3.96 4.80 2.75 3.13 5.11 4.23 3.52 8.17%
P/EPS 27.77 20.29 11.78 15.95 25.54 17.08 24.59 8.45%
EY 3.60 4.93 8.49 6.27 3.92 5.85 4.07 -7.86%
DY 0.00 3.65 2.04 3.73 0.00 3.55 1.49 -
P/NAPS 0.62 0.64 0.49 0.45 0.53 0.49 0.44 25.71%

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