[CRESNDO] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -14.72%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 178,760 145,464 182,936 89,304 70,320 73,724 50,020 23.63%
PBT 29,556 26,532 42,656 23,676 18,704 21,640 12,828 14.91%
Tax -7,852 -7,064 -11,064 -7,480 -5,132 -5,772 -4,840 8.39%
NP 21,704 19,468 31,592 16,196 13,572 15,868 7,988 18.11%
-
NP to SH 19,248 18,132 29,192 16,140 12,632 14,928 7,988 15.77%
-
Tax Rate 26.57% 26.62% 25.94% 31.59% 27.44% 26.67% 37.73% -
Total Cost 157,056 125,996 151,344 73,108 56,748 57,856 42,032 24.55%
-
Net Worth 454,980 394,710 357,927 318,552 307,303 296,573 254,284 10.17%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 454,980 394,710 357,927 318,552 307,303 296,573 254,284 10.17%
NOSH 154,230 154,183 154,946 141,578 141,614 141,901 133,133 2.48%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 12.14% 13.38% 17.27% 18.14% 19.30% 21.52% 15.97% -
ROE 4.23% 4.59% 8.16% 5.07% 4.11% 5.03% 3.14% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 115.90 94.34 118.06 63.08 49.66 51.95 37.57 20.64%
EPS 12.48 11.76 18.84 11.40 8.92 10.52 6.00 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.56 2.31 2.25 2.17 2.09 1.91 7.51%
Adjusted Per Share Value based on latest NOSH - 141,578
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 63.74 51.87 65.23 31.84 25.07 26.29 17.83 23.64%
EPS 6.86 6.47 10.41 5.75 4.50 5.32 2.85 15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6223 1.4074 1.2762 1.1358 1.0957 1.0574 0.9067 10.17%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.17 0.87 1.15 1.65 1.01 1.06 1.20 -
P/RPS 1.01 0.92 0.97 2.62 2.03 2.04 3.19 -17.43%
P/EPS 9.37 7.40 6.10 14.47 11.32 10.08 20.00 -11.86%
EY 10.67 13.52 16.38 6.91 8.83 9.92 5.00 13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.50 0.73 0.47 0.51 0.63 -7.28%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 29/06/05 29/06/04 -
Price 1.10 1.00 0.98 1.53 1.00 1.04 1.15 -
P/RPS 0.95 1.06 0.83 2.43 2.01 2.00 3.06 -17.70%
P/EPS 8.81 8.50 5.20 13.42 11.21 9.89 19.17 -12.14%
EY 11.35 11.76 19.22 7.45 8.92 10.12 5.22 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.42 0.68 0.46 0.50 0.60 -7.73%

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