[CRESNDO] QoQ Quarter Result on 31-Oct-2007 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -45.61%
YoY- -59.49%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 46,817 45,734 44,042 26,679 31,660 22,326 17,600 92.09%
PBT 11,280 10,664 12,652 5,078 8,584 5,919 4,757 77.91%
Tax -2,780 -2,766 -2,703 -1,470 -2,385 -1,870 -624 170.99%
NP 8,500 7,898 9,949 3,608 6,199 4,049 4,133 61.79%
-
NP to SH 7,295 7,298 9,762 3,195 5,874 4,035 4,415 39.80%
-
Tax Rate 24.65% 25.94% 21.36% 28.95% 27.78% 31.59% 13.12% -
Total Cost 38,317 37,836 34,093 23,071 25,461 18,277 13,467 100.92%
-
Net Worth 359,329 357,927 309,950 341,213 329,480 318,552 282,564 17.39%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 4,646 - 6,199 - 4,472 - 5,651 -12.24%
Div Payout % 63.69% - 63.50% - 76.14% - 128.00% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 359,329 357,927 309,950 341,213 329,480 318,552 282,564 17.39%
NOSH 154,883 154,946 154,975 155,097 149,086 141,578 141,282 6.32%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.16% 17.27% 22.59% 13.52% 19.58% 18.14% 23.48% -
ROE 2.03% 2.04% 3.15% 0.94% 1.78% 1.27% 1.56% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 30.23 29.52 28.42 17.20 21.24 15.77 12.46 80.65%
EPS 4.71 4.71 6.30 2.06 3.94 2.85 3.12 31.62%
DPS 3.00 0.00 4.00 0.00 3.00 0.00 4.00 -17.46%
NAPS 2.32 2.31 2.00 2.20 2.21 2.25 2.00 10.41%
Adjusted Per Share Value based on latest NOSH - 155,097
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 16.69 16.31 15.70 9.51 11.29 7.96 6.28 91.98%
EPS 2.60 2.60 3.48 1.14 2.09 1.44 1.57 40.01%
DPS 1.66 0.00 2.21 0.00 1.59 0.00 2.01 -11.98%
NAPS 1.2812 1.2762 1.1051 1.2166 1.1748 1.1358 1.0075 17.39%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.98 1.15 1.22 1.41 1.69 1.65 1.00 -
P/RPS 3.24 3.90 4.29 8.20 7.96 10.46 8.03 -45.42%
P/EPS 20.81 24.42 19.37 68.45 42.89 57.89 32.00 -24.95%
EY 4.81 4.10 5.16 1.46 2.33 1.73 3.12 33.48%
DY 3.06 0.00 3.28 0.00 1.78 0.00 4.00 -16.36%
P/NAPS 0.42 0.50 0.61 0.64 0.76 0.73 0.50 -10.98%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 -
Price 0.97 0.98 1.09 1.29 1.56 1.53 1.47 -
P/RPS 3.21 3.32 3.84 7.50 7.35 9.70 11.80 -58.04%
P/EPS 20.59 20.81 17.30 62.62 39.59 53.68 47.04 -42.37%
EY 4.86 4.81 5.78 1.60 2.53 1.86 2.13 73.40%
DY 3.09 0.00 3.67 0.00 1.92 0.00 2.72 8.88%
P/NAPS 0.42 0.42 0.55 0.59 0.71 0.68 0.74 -31.47%

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