[CRESNDO] YoY 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- 30.23%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
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 71,045 85,746 52,082 44,690 36,366 45,734 22,326 21.25%
PBT 25,130 18,302 14,043 7,389 6,633 10,664 5,919 27.22%
Tax -6,384 -4,675 -2,982 -1,963 -1,766 -2,766 -1,870 22.68%
NP 18,746 13,627 11,061 5,426 4,867 7,898 4,049 29.07%
-
NP to SH 17,986 12,219 10,429 4,812 4,533 7,298 4,035 28.25%
-
Tax Rate 25.40% 25.54% 21.23% 26.57% 26.62% 25.94% 31.59% -
Total Cost 52,299 72,119 41,021 39,264 31,499 37,836 18,277 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 2.91% 2.22% 2.07% 1.06% 1.15% 2.04% 1.27% -
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 36.46 46.24 30.11 28.98 23.59 29.52 15.77 14.97%
EPS 9.23 6.59 6.03 3.12 2.94 4.71 2.85 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 8.44 10.19 6.19 5.31 4.32 5.44 2.65 21.27%
EPS 2.14 1.45 1.24 0.57 0.54 0.87 0.48 28.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7342 0.6545 0.6002 0.5408 0.4691 0.4254 0.3786 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 6.45 3.89 5.21 4.04 3.69 3.90 10.46 -7.73%
P/EPS 25.46 27.31 26.04 37.50 29.59 24.42 57.89 -12.78%
EY 3.93 3.66 3.84 2.67 3.38 4.10 1.73 14.64%
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 7.71 3.96 5.11 3.80 4.24 3.32 9.70 -3.75%
P/EPS 30.44 27.77 25.54 35.26 34.01 20.81 53.68 -9.01%
EY 3.28 3.60 3.92 2.84 2.94 4.81 1.86 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