[CRESNDO] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 127.68%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 31,660 22,326 17,600 22,032 18,063 17,580 23,701 21.35%
PBT 8,584 5,919 4,757 10,695 5,080 4,676 7,978 5.01%
Tax -2,385 -1,870 -624 -2,753 -1,417 -1,283 -1,454 39.21%
NP 6,199 4,049 4,133 7,942 3,663 3,393 6,524 -3.35%
-
NP to SH 5,874 4,035 4,415 7,887 3,464 3,158 6,421 -5.77%
-
Tax Rate 27.78% 31.59% 13.12% 25.74% 27.89% 27.44% 18.23% -
Total Cost 25,461 18,277 13,467 14,090 14,400 14,187 17,177 30.09%
-
Net Worth 329,480 318,552 282,564 310,956 305,397 307,303 283,028 10.69%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 4,472 - 5,651 - 4,241 - 5,660 -14.57%
Div Payout % 76.14% - 128.00% - 122.45% - 88.16% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 329,480 318,552 282,564 310,956 305,397 307,303 283,028 10.69%
NOSH 149,086 141,578 141,282 141,344 141,387 141,614 141,514 3.54%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 19.58% 18.14% 23.48% 36.05% 20.28% 19.30% 27.53% -
ROE 1.78% 1.27% 1.56% 2.54% 1.13% 1.03% 2.27% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 21.24 15.77 12.46 15.59 12.78 12.41 16.75 17.20%
EPS 3.94 2.85 3.12 5.58 2.45 2.23 4.53 -8.90%
DPS 3.00 0.00 4.00 0.00 3.00 0.00 4.00 -17.49%
NAPS 2.21 2.25 2.00 2.20 2.16 2.17 2.00 6.90%
Adjusted Per Share Value based on latest NOSH - 141,344
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 11.29 7.96 6.28 7.86 6.44 6.27 8.45 21.37%
EPS 2.09 1.44 1.57 2.81 1.24 1.13 2.29 -5.92%
DPS 1.59 0.00 2.01 0.00 1.51 0.00 2.02 -14.78%
NAPS 1.1748 1.1358 1.0075 1.1087 1.0889 1.0957 1.0092 10.69%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.69 1.65 1.00 0.98 0.99 1.01 0.84 -
P/RPS 7.96 10.46 8.03 6.29 7.75 8.14 5.02 36.09%
P/EPS 42.89 57.89 32.00 17.56 40.41 45.29 18.51 75.37%
EY 2.33 1.73 3.12 5.69 2.47 2.21 5.40 -42.98%
DY 1.78 0.00 4.00 0.00 3.03 0.00 4.76 -48.18%
P/NAPS 0.76 0.73 0.50 0.45 0.46 0.47 0.42 48.65%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 -
Price 1.56 1.53 1.47 0.95 1.01 1.00 0.90 -
P/RPS 7.35 9.70 11.80 6.09 7.91 8.06 5.37 23.34%
P/EPS 39.59 53.68 47.04 17.03 41.22 44.84 19.84 58.70%
EY 2.53 1.86 2.13 5.87 2.43 2.23 5.04 -36.91%
DY 1.92 0.00 2.72 0.00 2.97 0.00 4.44 -42.90%
P/NAPS 0.71 0.68 0.74 0.43 0.47 0.46 0.45 35.64%

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