[CRESNDO] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 145.58%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 99,405 79,143 92,551 53,986 35,643 38,341 34,854 19.07%
PBT 21,260 14,844 21,944 14,503 9,756 10,508 10,196 13.02%
Tax -5,677 -3,840 -5,546 -4,255 -2,700 -2,927 -3,620 7.78%
NP 15,583 11,004 16,398 10,248 7,056 7,581 6,576 15.45%
-
NP to SH 13,933 10,264 14,593 9,909 6,622 7,221 6,576 13.32%
-
Tax Rate 26.70% 25.87% 25.27% 29.34% 27.68% 27.85% 35.50% -
Total Cost 83,822 68,139 76,153 43,738 28,587 30,760 28,278 19.84%
-
Net Worth 458,261 395,125 359,021 323,948 305,630 295,919 262,216 9.74%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 6,171 4,630 4,642 4,397 4,244 4,247 4,118 6.97%
Div Payout % 44.30% 45.11% 31.81% 44.38% 64.10% 58.82% 62.63% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 458,261 395,125 359,021 323,948 305,630 295,919 262,216 9.74%
NOSH 154,296 154,345 154,750 146,582 141,495 141,588 137,286 1.96%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 15.68% 13.90% 17.72% 18.98% 19.80% 19.77% 18.87% -
ROE 3.04% 2.60% 4.06% 3.06% 2.17% 2.44% 2.51% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 64.42 51.28 59.81 36.83 25.19 27.08 25.39 16.77%
EPS 9.03 6.65 9.43 6.76 4.68 5.10 4.79 11.14%
DPS 4.00 3.00 3.00 3.00 3.00 3.00 3.00 4.90%
NAPS 2.97 2.56 2.32 2.21 2.16 2.09 1.91 7.63%
Adjusted Per Share Value based on latest NOSH - 149,086
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 11.81 9.41 11.00 6.42 4.24 4.56 4.14 19.08%
EPS 1.66 1.22 1.73 1.18 0.79 0.86 0.78 13.40%
DPS 0.73 0.55 0.55 0.52 0.50 0.50 0.49 6.86%
NAPS 0.5447 0.4696 0.4267 0.385 0.3632 0.3517 0.3116 9.75%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.14 0.99 0.98 1.69 0.99 1.04 1.19 -
P/RPS 1.77 1.93 1.64 4.59 3.93 3.84 4.69 -14.98%
P/EPS 12.62 14.89 10.39 25.00 21.15 20.39 24.84 -10.66%
EY 7.92 6.72 9.62 4.00 4.73 4.90 4.03 11.91%
DY 3.51 3.03 3.06 1.78 3.03 2.88 2.52 5.67%
P/NAPS 0.38 0.39 0.42 0.76 0.46 0.50 0.62 -7.83%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 30/09/09 29/09/08 28/09/07 28/09/06 22/09/05 28/09/04 -
Price 1.19 1.06 0.97 1.56 1.01 0.95 1.14 -
P/RPS 1.85 2.07 1.62 4.24 4.01 3.51 4.49 -13.73%
P/EPS 13.18 15.94 10.29 23.08 21.58 18.63 23.80 -9.37%
EY 7.59 6.27 9.72 4.33 4.63 5.37 4.20 10.36%
DY 3.36 2.83 3.09 1.92 2.97 3.16 2.63 4.16%
P/NAPS 0.40 0.41 0.42 0.71 0.47 0.45 0.60 -6.53%

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