[CRESNDO] QoQ TTM 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- -21.12%
YoY- -16.3%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 163,272 148,115 124,707 98,265 93,618 80,021 75,275 67.64%
PBT 39,674 36,978 32,233 24,338 29,955 26,451 25,208 35.34%
Tax -9,719 -9,324 -8,428 -6,349 -7,632 -6,664 -6,077 36.79%
NP 29,955 27,654 23,805 17,989 22,323 19,787 19,131 34.87%
-
NP to SH 27,550 26,129 22,866 17,519 22,211 19,801 18,924 28.48%
-
Tax Rate 24.50% 25.21% 26.15% 26.09% 25.48% 25.19% 24.11% -
Total Cost 133,317 120,461 100,902 80,276 71,295 60,234 56,144 78.08%
-
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 10,845 10,671 10,671 10,123 10,123 9,892 9,892 6.32%
Div Payout % 39.37% 40.84% 46.67% 57.79% 45.58% 49.96% 52.28% -
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 18.35% 18.67% 19.09% 18.31% 23.84% 24.73% 25.41% -
ROE 7.67% 7.30% 7.38% 5.13% 6.74% 6.22% 6.70% -
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 105.42 95.59 80.47 63.36 62.79 56.52 53.28 57.67%
EPS 17.79 16.86 14.75 11.30 14.90 13.99 13.39 20.87%
DPS 7.00 6.89 6.89 6.53 6.79 7.00 7.00 0.00%
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 19.41 17.60 14.82 11.68 11.13 9.51 8.95 67.62%
EPS 3.27 3.11 2.72 2.08 2.64 2.35 2.25 28.33%
DPS 1.29 1.27 1.27 1.20 1.20 1.18 1.18 6.12%
NAPS 0.4271 0.4254 0.3684 0.4055 0.3916 0.3786 0.3358 17.40%
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 0.93 1.20 1.52 2.23 2.69 2.92 1.88 -37.47%
P/EPS 5.51 6.82 8.27 12.48 11.34 11.80 7.47 -18.37%
EY 18.15 14.66 12.09 8.01 8.82 8.48 13.39 22.50%
DY 7.14 5.99 5.64 4.63 4.02 4.24 7.00 1.33%
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 0.92 1.03 1.35 2.04 2.48 2.71 2.76 -51.95%
P/EPS 5.45 5.81 7.39 11.42 10.47 10.94 10.97 -37.29%
EY 18.34 17.21 13.54 8.76 9.55 9.14 9.11 59.50%
DY 7.22 7.03 6.32 5.06 4.35 4.58 4.76 32.04%
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