[CRESNDO] QoQ Quarter Result on 31-Oct-2009 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -28.69%
YoY- -59.93%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 54,715 44,690 43,231 37,947 42,777 36,366 52,985 2.17%
PBT 13,871 7,389 5,353 5,962 8,211 6,633 7,333 53.12%
Tax -3,714 -1,963 -1,327 -1,599 -2,074 -1,766 -554 256.78%
NP 10,157 5,426 4,026 4,363 6,137 4,867 6,779 31.03%
-
NP to SH 9,121 4,812 3,695 4,087 5,731 4,533 6,524 25.10%
-
Tax Rate 26.78% 26.57% 24.79% 26.82% 25.26% 26.62% 7.55% -
Total Cost 44,558 39,264 39,205 33,584 36,640 31,499 46,206 -2.39%
-
Net Worth 458,364 454,980 309,009 399,446 395,454 394,710 308,623 30.26%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 6,173 - 6,180 - 4,634 - 6,172 0.01%
Div Payout % 67.68% - 167.26% - 80.86% - 94.61% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 458,364 454,980 309,009 399,446 395,454 394,710 308,623 30.26%
NOSH 154,331 154,230 154,504 154,226 154,474 154,183 154,311 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.56% 12.14% 9.31% 11.50% 14.35% 13.38% 12.79% -
ROE 1.99% 1.06% 1.20% 1.02% 1.45% 1.15% 2.11% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 35.45 28.98 27.98 24.60 27.69 23.59 34.34 2.14%
EPS 5.91 3.12 2.40 2.65 3.71 2.94 4.22 25.25%
DPS 4.00 0.00 4.00 0.00 3.00 0.00 4.00 0.00%
NAPS 2.97 2.95 2.00 2.59 2.56 2.56 2.00 30.25%
Adjusted Per Share Value based on latest NOSH - 154,226
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 19.51 15.93 15.41 13.53 15.25 12.97 18.89 2.18%
EPS 3.25 1.72 1.32 1.46 2.04 1.62 2.33 24.91%
DPS 2.20 0.00 2.20 0.00 1.65 0.00 2.20 0.00%
NAPS 1.6343 1.6223 1.1018 1.4242 1.41 1.4074 1.1004 30.26%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.14 1.17 1.13 1.09 0.99 0.87 0.81 -
P/RPS 3.22 4.04 4.04 4.43 3.58 3.69 2.36 23.08%
P/EPS 19.29 37.50 47.25 41.13 26.68 29.59 19.16 0.45%
EY 5.18 2.67 2.12 2.43 3.75 3.38 5.22 -0.51%
DY 3.51 0.00 3.54 0.00 3.03 0.00 4.94 -20.42%
P/NAPS 0.38 0.40 0.57 0.42 0.39 0.34 0.41 -4.95%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 1.10 1.18 1.06 1.06 1.00 0.79 -
P/RPS 3.36 3.80 4.22 4.31 3.83 4.24 2.30 28.83%
P/EPS 20.14 35.26 49.34 40.00 28.57 34.01 18.69 5.12%
EY 4.97 2.84 2.03 2.50 3.50 2.94 5.35 -4.80%
DY 3.36 0.00 3.39 0.00 2.83 0.00 5.06 -23.94%
P/NAPS 0.40 0.37 0.59 0.41 0.41 0.39 0.40 0.00%

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