[CRESNDO] YoY Quarter Result on 31-Jan-2009 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -36.04%
YoY- -33.17%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 70,610 56,706 43,231 52,985 44,042 17,600 23,701 19.94%
PBT 22,865 16,122 5,353 7,333 12,652 4,757 7,978 19.17%
Tax -5,818 -2,311 -1,327 -554 -2,703 -624 -1,454 25.98%
NP 17,047 13,811 4,026 6,779 9,949 4,133 6,524 17.35%
-
NP to SH 16,709 14,027 3,695 6,524 9,762 4,415 6,421 17.27%
-
Tax Rate 25.45% 14.33% 24.79% 7.55% 21.36% 13.12% 18.23% -
Total Cost 53,563 42,895 39,205 46,206 34,093 13,467 17,177 20.85%
-
Net Worth 527,952 487,729 309,009 308,623 309,950 282,564 283,028 10.94%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 12,360 8,497 6,180 6,172 6,199 5,651 5,660 13.89%
Div Payout % 73.97% 60.58% 167.26% 94.61% 63.50% 128.00% 88.16% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 527,952 487,729 309,009 308,623 309,950 282,564 283,028 10.94%
NOSH 176,572 169,940 154,504 154,311 154,975 141,282 141,514 3.75%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 24.14% 24.36% 9.31% 12.79% 22.59% 23.48% 27.53% -
ROE 3.16% 2.88% 1.20% 2.11% 3.15% 1.56% 2.27% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 39.99 33.37 27.98 34.34 28.42 12.46 16.75 15.60%
EPS 9.47 8.25 2.40 4.22 6.30 3.12 4.53 13.07%
DPS 7.00 5.00 4.00 4.00 4.00 4.00 4.00 9.77%
NAPS 2.99 2.87 2.00 2.00 2.00 2.00 2.00 6.92%
Adjusted Per Share Value based on latest NOSH - 154,311
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 8.39 6.74 5.14 6.30 5.23 2.09 2.82 19.91%
EPS 1.99 1.67 0.44 0.78 1.16 0.52 0.76 17.39%
DPS 1.47 1.01 0.73 0.73 0.74 0.67 0.67 13.98%
NAPS 0.6275 0.5797 0.3673 0.3668 0.3684 0.3358 0.3364 10.94%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.66 1.45 1.13 0.81 1.22 1.00 0.84 -
P/RPS 4.15 4.35 4.04 2.36 4.29 8.03 5.02 -3.12%
P/EPS 17.54 17.57 47.25 19.16 19.37 32.00 18.51 -0.89%
EY 5.70 5.69 2.12 5.22 5.16 3.12 5.40 0.90%
DY 4.22 3.45 3.54 4.94 3.28 4.00 4.76 -1.98%
P/NAPS 0.56 0.51 0.57 0.41 0.61 0.50 0.42 4.90%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 29/03/07 31/03/06 -
Price 1.92 1.41 1.18 0.79 1.09 1.47 0.90 -
P/RPS 4.80 4.23 4.22 2.30 3.84 11.80 5.37 -1.85%
P/EPS 20.29 17.08 49.34 18.69 17.30 47.04 19.84 0.37%
EY 4.93 5.85 2.03 5.35 5.78 2.13 5.04 -0.36%
DY 3.65 3.55 3.39 5.06 3.67 2.72 4.44 -3.21%
P/NAPS 0.64 0.49 0.59 0.40 0.55 0.74 0.45 6.04%

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