[CRESNDO] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 48.58%
YoY- 157.31%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 71,928 85,746 70,610 93,076 74,656 52,082 56,706 17.19%
PBT 15,424 18,302 22,865 30,396 20,505 14,043 16,122 -2.91%
Tax -3,855 -4,675 -5,818 -7,935 -5,018 -2,982 -2,311 40.69%
NP 11,569 13,627 17,047 22,461 15,487 11,061 13,811 -11.14%
-
NP to SH 9,403 12,219 16,709 21,745 14,635 10,429 14,027 -23.42%
-
Tax Rate 24.99% 25.54% 25.45% 26.11% 24.47% 21.23% 14.33% -
Total Cost 60,359 72,119 53,563 70,615 59,169 41,021 42,895 25.59%
-
Net Worth 559,200 550,689 527,952 526,201 513,967 505,019 487,729 9.55%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 7,660 - 12,360 5,227 8,711 - 8,497 -6.68%
Div Payout % 81.47% - 73.97% 24.04% 59.52% - 60.58% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 559,200 550,689 527,952 526,201 513,967 505,019 487,729 9.55%
NOSH 191,507 185,417 176,572 174,238 174,226 172,951 169,940 8.29%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 16.08% 15.89% 24.14% 24.13% 20.74% 21.24% 24.36% -
ROE 1.68% 2.22% 3.16% 4.13% 2.85% 2.07% 2.88% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 37.56 46.24 39.99 53.42 42.85 30.11 33.37 8.21%
EPS 4.91 6.59 9.47 12.48 8.40 6.03 8.25 -29.26%
DPS 4.00 0.00 7.00 3.00 5.00 0.00 5.00 -13.83%
NAPS 2.92 2.97 2.99 3.02 2.95 2.92 2.87 1.15%
Adjusted Per Share Value based on latest NOSH - 174,238
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 25.65 30.57 25.18 33.19 26.62 18.57 20.22 17.20%
EPS 3.35 4.36 5.96 7.75 5.22 3.72 5.00 -23.45%
DPS 2.73 0.00 4.41 1.86 3.11 0.00 3.03 -6.72%
NAPS 1.9939 1.9635 1.8824 1.8762 1.8326 1.8007 1.739 9.55%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.03 1.80 1.66 1.41 1.69 1.57 1.45 -
P/RPS 5.40 3.89 4.15 2.64 3.94 5.21 4.35 15.52%
P/EPS 41.34 27.31 17.54 11.30 20.12 26.04 17.57 76.99%
EY 2.42 3.66 5.70 8.85 4.97 3.84 5.69 -43.47%
DY 1.97 0.00 4.22 2.13 2.96 0.00 3.45 -31.19%
P/NAPS 0.70 0.61 0.56 0.47 0.57 0.54 0.51 23.52%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 -
Price 1.86 1.83 1.92 1.47 1.34 1.54 1.41 -
P/RPS 4.95 3.96 4.80 2.75 3.13 5.11 4.23 11.05%
P/EPS 37.88 27.77 20.29 11.78 15.95 25.54 17.08 70.14%
EY 2.64 3.60 4.93 8.49 6.27 3.92 5.85 -41.19%
DY 2.15 0.00 3.65 2.04 3.73 0.00 3.55 -28.43%
P/NAPS 0.64 0.62 0.64 0.49 0.45 0.53 0.49 19.50%

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