[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 46.07%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 107,972 89,304 75,275 76,900 71,286 70,320 84,463 17.83%
PBT 29,006 23,676 25,208 27,268 19,512 18,704 25,534 8.89%
Tax -8,510 -7,480 -6,076 -7,270 -5,400 -5,132 -6,267 22.69%
NP 20,496 16,196 19,132 19,997 14,112 13,572 19,267 4.22%
-
NP to SH 19,818 16,140 18,925 19,345 13,244 12,632 18,733 3.83%
-
Tax Rate 29.34% 31.59% 24.10% 26.66% 27.68% 27.44% 24.54% -
Total Cost 87,476 73,108 56,143 56,902 57,174 56,748 65,196 21.71%
-
Net Worth 323,948 318,552 313,876 311,109 305,630 307,303 304,496 4.22%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 8,794 - 9,896 5,656 8,489 - 9,913 -7.69%
Div Payout % 44.38% - 52.30% 29.24% 64.10% - 52.92% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 323,948 318,552 313,876 311,109 305,630 307,303 304,496 4.22%
NOSH 146,582 141,578 141,385 141,413 141,495 141,614 141,626 2.32%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 18.98% 18.14% 25.42% 26.00% 19.80% 19.30% 22.81% -
ROE 6.12% 5.07% 6.03% 6.22% 4.33% 4.11% 6.15% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 73.66 63.08 53.24 54.38 50.38 49.66 59.64 15.15%
EPS 13.52 11.40 13.39 13.68 9.36 8.92 13.20 1.61%
DPS 6.00 0.00 7.00 4.00 6.00 0.00 7.00 -9.79%
NAPS 2.21 2.25 2.22 2.20 2.16 2.17 2.15 1.85%
Adjusted Per Share Value based on latest NOSH - 141,344
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 12.83 10.61 8.95 9.14 8.47 8.36 10.04 17.81%
EPS 2.36 1.92 2.25 2.30 1.57 1.50 2.23 3.86%
DPS 1.05 0.00 1.18 0.67 1.01 0.00 1.18 -7.50%
NAPS 0.385 0.3786 0.373 0.3698 0.3632 0.3652 0.3619 4.22%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.69 1.65 1.00 0.98 0.99 1.01 0.84 -
P/RPS 2.29 2.62 1.88 1.80 1.97 2.03 1.41 38.29%
P/EPS 12.50 14.47 7.47 7.16 10.58 11.32 6.35 57.26%
EY 8.00 6.91 13.39 13.96 9.45 8.83 15.75 -36.41%
DY 3.55 0.00 7.00 4.08 6.06 0.00 8.33 -43.45%
P/NAPS 0.76 0.73 0.45 0.45 0.46 0.47 0.39 56.20%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 -
Price 1.56 1.53 1.47 0.95 1.01 1.00 0.90 -
P/RPS 2.12 2.43 2.76 1.75 2.00 2.01 1.51 25.46%
P/EPS 11.54 13.42 10.98 6.94 10.79 11.21 6.80 42.41%
EY 8.67 7.45 9.11 14.40 9.27 8.92 14.70 -29.73%
DY 3.85 0.00 4.76 4.21 5.94 0.00 7.78 -37.51%
P/NAPS 0.71 0.68 0.66 0.43 0.47 0.46 0.42 42.04%

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