[CRESNDO] YoY Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 6.86%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 284,180 342,984 208,328 178,760 145,464 182,936 89,304 21.25%
PBT 100,520 73,208 56,172 29,556 26,532 42,656 23,676 27.22%
Tax -25,536 -18,700 -11,928 -7,852 -7,064 -11,064 -7,480 22.68%
NP 74,984 54,508 44,244 21,704 19,468 31,592 16,196 29.07%
-
NP to SH 71,944 48,876 41,716 19,248 18,132 29,192 16,140 28.25%
-
Tax Rate 25.40% 25.54% 21.23% 26.57% 26.62% 25.94% 31.59% -
Total Cost 209,196 288,476 164,084 157,056 125,996 151,344 73,108 19.13%
-
Net Worth 617,720 550,689 505,019 454,980 394,710 357,927 318,552 11.65%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 617,720 550,689 505,019 454,980 394,710 357,927 318,552 11.65%
NOSH 194,864 185,417 172,951 154,230 154,183 154,946 141,578 5.46%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 26.39% 15.89% 21.24% 12.14% 13.38% 17.27% 18.14% -
ROE 11.65% 8.88% 8.26% 4.23% 4.59% 8.16% 5.07% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 145.83 184.98 120.45 115.90 94.34 118.06 63.08 14.97%
EPS 36.92 26.36 24.12 12.48 11.76 18.84 11.40 21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 2.97 2.92 2.95 2.56 2.31 2.25 5.87%
Adjusted Per Share Value based on latest NOSH - 154,230
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 101.33 122.29 74.28 63.74 51.87 65.23 31.84 21.26%
EPS 25.65 17.43 14.87 6.86 6.47 10.41 5.75 28.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2025 1.9635 1.8007 1.6223 1.4074 1.2762 1.1358 11.65%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.35 1.80 1.57 1.17 0.87 1.15 1.65 -
P/RPS 1.61 0.97 1.30 1.01 0.92 0.97 2.62 -7.78%
P/EPS 6.37 6.83 6.51 9.37 7.40 6.10 14.47 -12.76%
EY 15.71 14.64 15.36 10.67 13.52 16.38 6.91 14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.54 0.40 0.34 0.50 0.73 0.22%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.81 1.83 1.54 1.10 1.00 0.98 1.53 -
P/RPS 1.93 0.99 1.28 0.95 1.06 0.83 2.43 -3.76%
P/EPS 7.61 6.94 6.38 8.81 8.50 5.20 13.42 -9.01%
EY 13.14 14.40 15.66 11.35 11.76 19.22 7.45 9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.62 0.53 0.37 0.39 0.42 0.68 4.58%

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