[CRESNDO] QoQ Quarter Result on 31-Jul-2012 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -23.05%
YoY- -35.75%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 71,045 72,006 52,898 71,928 85,746 70,610 93,076 -16.49%
PBT 25,130 30,769 15,487 15,424 18,302 22,865 30,396 -11.92%
Tax -6,384 -7,948 -3,893 -3,855 -4,675 -5,818 -7,935 -13.50%
NP 18,746 22,821 11,594 11,569 13,627 17,047 22,461 -11.36%
-
NP to SH 17,986 22,609 10,091 9,403 12,219 16,709 21,745 -11.89%
-
Tax Rate 25.40% 25.83% 25.14% 24.99% 25.54% 25.45% 26.11% -
Total Cost 52,299 49,185 41,304 60,359 72,119 53,563 70,615 -18.15%
-
Net Worth 617,720 596,235 570,529 559,200 550,689 527,952 526,201 11.29%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 15,537 - 7,660 - 12,360 5,227 -
Div Payout % - 68.72% - 81.47% - 73.97% 24.04% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 617,720 596,235 570,529 559,200 550,689 527,952 526,201 11.29%
NOSH 194,864 194,213 194,057 191,507 185,417 176,572 174,238 7.75%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 26.39% 31.69% 21.92% 16.08% 15.89% 24.14% 24.13% -
ROE 2.91% 3.79% 1.77% 1.68% 2.22% 3.16% 4.13% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 36.46 37.08 27.26 37.56 46.24 39.99 53.42 -22.49%
EPS 9.23 11.64 5.20 4.91 6.59 9.47 12.48 -18.23%
DPS 0.00 8.00 0.00 4.00 0.00 7.00 3.00 -
NAPS 3.17 3.07 2.94 2.92 2.97 2.99 3.02 3.28%
Adjusted Per Share Value based on latest NOSH - 191,507
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 25.33 25.67 18.86 25.65 30.57 25.18 33.19 -16.50%
EPS 6.41 8.06 3.60 3.35 4.36 5.96 7.75 -11.89%
DPS 0.00 5.54 0.00 2.73 0.00 4.41 1.86 -
NAPS 2.2025 2.1259 2.0342 1.9939 1.9635 1.8824 1.8762 11.29%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.35 1.73 1.80 2.03 1.80 1.66 1.41 -
P/RPS 6.45 4.67 6.60 5.40 3.89 4.15 2.64 81.49%
P/EPS 25.46 14.86 34.62 41.34 27.31 17.54 11.30 71.94%
EY 3.93 6.73 2.89 2.42 3.66 5.70 8.85 -41.82%
DY 0.00 4.62 0.00 1.97 0.00 4.22 2.13 -
P/NAPS 0.74 0.56 0.61 0.70 0.61 0.56 0.47 35.37%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 -
Price 2.81 2.14 1.82 1.86 1.83 1.92 1.47 -
P/RPS 7.71 5.77 6.68 4.95 3.96 4.80 2.75 98.95%
P/EPS 30.44 18.38 35.00 37.88 27.77 20.29 11.78 88.41%
EY 3.28 5.44 2.86 2.64 3.60 4.93 8.49 -46.98%
DY 0.00 3.74 0.00 2.15 0.00 3.65 2.04 -
P/NAPS 0.89 0.70 0.62 0.64 0.62 0.64 0.49 48.92%

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