[CRESNDO] YoY Quarter Result on 31-Jan-2007 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -44.02%
YoY- -31.24%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 43,231 52,985 44,042 17,600 23,701 19,774 13,775 20.97%
PBT 5,353 7,333 12,652 4,757 7,978 5,090 5,513 -0.48%
Tax -1,327 -554 -2,703 -624 -1,454 -1,880 -991 4.98%
NP 4,026 6,779 9,949 4,133 6,524 3,210 4,522 -1.91%
-
NP to SH 3,695 6,524 9,762 4,415 6,421 3,210 4,522 -3.30%
-
Tax Rate 24.79% 7.55% 21.36% 13.12% 18.23% 36.94% 17.98% -
Total Cost 39,205 46,206 34,093 13,467 17,177 16,564 9,253 27.17%
-
Net Worth 309,009 308,623 309,950 282,564 283,028 283,979 234,372 4.71%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 6,180 6,172 6,199 5,651 5,660 5,679 4,101 7.06%
Div Payout % 167.26% 94.61% 63.50% 128.00% 88.16% 176.93% 90.70% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 309,009 308,623 309,950 282,564 283,028 283,979 234,372 4.71%
NOSH 154,504 154,311 154,975 141,282 141,514 141,989 117,186 4.71%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 9.31% 12.79% 22.59% 23.48% 27.53% 16.23% 32.83% -
ROE 1.20% 2.11% 3.15% 1.56% 2.27% 1.13% 1.93% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 27.98 34.34 28.42 12.46 16.75 13.93 11.75 15.54%
EPS 2.40 4.22 6.30 3.12 4.53 2.26 3.86 -7.60%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.50 2.24%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 141,282
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 15.41 18.89 15.70 6.28 8.45 7.05 4.91 20.97%
EPS 1.32 2.33 3.48 1.57 2.29 1.14 1.61 -3.25%
DPS 2.20 2.20 2.21 2.01 2.02 2.03 1.46 7.06%
NAPS 1.1018 1.1004 1.1051 1.0075 1.0092 1.0125 0.8357 4.71%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.13 0.81 1.22 1.00 0.84 1.12 1.15 -
P/RPS 4.04 2.36 4.29 8.03 5.02 8.04 9.78 -13.68%
P/EPS 47.25 19.16 19.37 32.00 18.51 49.54 29.80 7.97%
EY 2.12 5.22 5.16 3.12 5.40 2.02 3.36 -7.38%
DY 3.54 4.94 3.28 4.00 4.76 3.57 3.04 2.56%
P/NAPS 0.57 0.41 0.61 0.50 0.42 0.56 0.58 -0.28%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 31/03/09 28/03/08 29/03/07 31/03/06 28/03/05 29/03/04 -
Price 1.18 0.79 1.09 1.47 0.90 1.05 1.31 -
P/RPS 4.22 2.30 3.84 11.80 5.37 7.54 11.14 -14.92%
P/EPS 49.34 18.69 17.30 47.04 19.84 46.45 33.95 6.42%
EY 2.03 5.35 5.78 2.13 5.04 2.15 2.95 -6.03%
DY 3.39 5.06 3.67 2.72 4.44 3.81 2.67 4.05%
P/NAPS 0.59 0.40 0.55 0.74 0.45 0.53 0.66 -1.84%

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