[CRESNDO] YoY Quarter Result on 30-Apr-2009 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -30.52%
YoY- -37.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 85,746 52,082 44,690 36,366 45,734 22,326 17,580 30.19%
PBT 18,302 14,043 7,389 6,633 10,664 5,919 4,676 25.51%
Tax -4,675 -2,982 -1,963 -1,766 -2,766 -1,870 -1,283 24.02%
NP 13,627 11,061 5,426 4,867 7,898 4,049 3,393 26.05%
-
NP to SH 12,219 10,429 4,812 4,533 7,298 4,035 3,158 25.27%
-
Tax Rate 25.54% 21.23% 26.57% 26.62% 25.94% 31.59% 27.44% -
Total Cost 72,119 41,021 39,264 31,499 37,836 18,277 14,187 31.09%
-
Net Worth 550,689 505,019 454,980 394,710 357,927 318,552 307,303 10.20%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 550,689 505,019 454,980 394,710 357,927 318,552 307,303 10.20%
NOSH 185,417 172,951 154,230 154,183 154,946 141,578 141,614 4.58%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 15.89% 21.24% 12.14% 13.38% 17.27% 18.14% 19.30% -
ROE 2.22% 2.07% 1.06% 1.15% 2.04% 1.27% 1.03% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 46.24 30.11 28.98 23.59 29.52 15.77 12.41 24.48%
EPS 6.59 6.03 3.12 2.94 4.71 2.85 2.23 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.92 2.95 2.56 2.31 2.25 2.17 5.36%
Adjusted Per Share Value based on latest NOSH - 154,183
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 30.57 18.57 15.93 12.97 16.31 7.96 6.27 30.18%
EPS 4.36 3.72 1.72 1.62 2.60 1.44 1.13 25.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9635 1.8007 1.6223 1.4074 1.2762 1.1358 1.0957 10.20%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.80 1.57 1.17 0.87 1.15 1.65 1.01 -
P/RPS 3.89 5.21 4.04 3.69 3.90 10.46 8.14 -11.56%
P/EPS 27.31 26.04 37.50 29.59 24.42 57.89 45.29 -8.07%
EY 3.66 3.84 2.67 3.38 4.10 1.73 2.21 8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.40 0.34 0.50 0.73 0.47 4.43%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 29/06/07 29/06/06 -
Price 1.83 1.54 1.10 1.00 0.98 1.53 1.00 -
P/RPS 3.96 5.11 3.80 4.24 3.32 9.70 8.06 -11.16%
P/EPS 27.77 25.54 35.26 34.01 20.81 53.68 44.84 -7.66%
EY 3.60 3.92 2.84 2.94 4.81 1.86 2.23 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.37 0.39 0.42 0.68 0.46 5.09%

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