[CRESNDO] YoY 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- 45.58%
YoY- 69.57%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 54,715 42,777 46,817 31,660 18,063 19,910 22,349 16.08%
PBT 13,871 8,211 11,280 8,584 5,080 5,098 6,989 12.09%
Tax -3,714 -2,074 -2,780 -2,385 -1,417 -1,484 -2,410 7.47%
NP 10,157 6,137 8,500 6,199 3,663 3,614 4,579 14.19%
-
NP to SH 9,121 5,731 7,295 5,874 3,464 3,489 4,579 12.16%
-
Tax Rate 26.78% 25.26% 24.65% 27.78% 27.89% 29.11% 34.48% -
Total Cost 44,558 36,640 38,317 25,461 14,400 16,296 17,770 16.54%
-
Net Worth 458,364 395,454 359,329 329,480 305,397 296,423 270,770 9.16%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 6,173 4,634 4,646 4,472 4,241 4,254 4,252 6.40%
Div Payout % 67.68% 80.86% 63.69% 76.14% 122.45% 121.95% 92.88% -
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 458,364 395,454 359,329 329,480 305,397 296,423 270,770 9.16%
NOSH 154,331 154,474 154,883 149,086 141,387 141,829 141,764 1.42%
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 18.56% 14.35% 18.16% 19.58% 20.28% 18.15% 20.49% -
ROE 1.99% 1.45% 2.03% 1.78% 1.13% 1.18% 1.69% -
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 35.45 27.69 30.23 21.24 12.78 14.04 15.76 14.45%
EPS 5.91 3.71 4.71 3.94 2.45 2.46 3.23 10.58%
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 6.50 5.08 5.56 3.76 2.15 2.37 2.66 16.04%
EPS 1.08 0.68 0.87 0.70 0.41 0.41 0.54 12.24%
DPS 0.73 0.55 0.55 0.53 0.50 0.51 0.51 6.15%
NAPS 0.5448 0.47 0.4271 0.3916 0.363 0.3523 0.3218 9.16%
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 3.22 3.58 3.24 7.96 7.75 7.41 7.55 -13.23%
P/EPS 19.29 26.68 20.81 42.89 40.41 42.28 36.84 -10.21%
EY 5.18 3.75 4.81 2.33 2.47 2.37 2.71 11.39%
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 3.36 3.83 3.21 7.35 7.91 6.77 7.23 -11.98%
P/EPS 20.14 28.57 20.59 39.59 41.22 38.62 35.29 -8.92%
EY 4.97 3.50 4.86 2.53 2.43 2.59 2.83 9.83%
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