[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -83.14%
YoY- -15.38%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 75,275 57,675 35,643 17,580 84,463 60,762 38,341 56.59%
PBT 25,208 20,451 9,756 4,676 25,534 17,556 10,508 78.91%
Tax -6,076 -5,453 -2,700 -1,283 -6,267 -4,813 -2,927 62.51%
NP 19,132 14,998 7,056 3,393 19,267 12,743 7,581 85.05%
-
NP to SH 18,925 14,509 6,622 3,158 18,733 12,312 7,221 89.75%
-
Tax Rate 24.10% 26.66% 27.68% 27.44% 24.54% 27.42% 27.85% -
Total Cost 56,143 42,677 28,587 14,187 65,196 48,019 30,760 49.18%
-
Net Worth 313,876 311,109 305,630 307,303 304,496 297,528 295,919 3.99%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 9,896 4,242 4,244 - 9,913 4,250 4,247 75.48%
Div Payout % 52.30% 29.24% 64.10% - 52.92% 34.52% 58.82% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 313,876 311,109 305,630 307,303 304,496 297,528 295,919 3.99%
NOSH 141,385 141,413 141,495 141,614 141,626 141,680 141,588 -0.09%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 25.42% 26.00% 19.80% 19.30% 22.81% 20.97% 19.77% -
ROE 6.03% 4.66% 2.17% 1.03% 6.15% 4.14% 2.44% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 53.24 40.78 25.19 12.41 59.64 42.89 27.08 56.74%
EPS 13.39 10.26 4.68 2.23 13.20 8.69 5.10 89.98%
DPS 7.00 3.00 3.00 0.00 7.00 3.00 3.00 75.64%
NAPS 2.22 2.20 2.16 2.17 2.15 2.10 2.09 4.09%
Adjusted Per Share Value based on latest NOSH - 141,614
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 8.95 6.85 4.24 2.09 10.04 7.22 4.56 56.56%
EPS 2.25 1.72 0.79 0.38 2.23 1.46 0.86 89.53%
DPS 1.18 0.50 0.50 0.00 1.18 0.51 0.50 76.98%
NAPS 0.373 0.3698 0.3632 0.3652 0.3619 0.3536 0.3517 3.98%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.00 0.98 0.99 1.01 0.84 0.98 1.04 -
P/RPS 1.88 2.40 3.93 8.14 1.41 2.29 3.84 -37.80%
P/EPS 7.47 9.55 21.15 45.29 6.35 11.28 20.39 -48.70%
EY 13.39 10.47 4.73 2.21 15.75 8.87 4.90 95.10%
DY 7.00 3.06 3.03 0.00 8.33 3.06 2.88 80.48%
P/NAPS 0.45 0.45 0.46 0.47 0.39 0.47 0.50 -6.76%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 29/12/06 28/09/06 29/06/06 31/03/06 21/12/05 22/09/05 -
Price 1.47 0.95 1.01 1.00 0.90 0.88 0.95 -
P/RPS 2.76 2.33 4.01 8.06 1.51 2.05 3.51 -14.77%
P/EPS 10.98 9.26 21.58 44.84 6.80 10.13 18.63 -29.63%
EY 9.11 10.80 4.63 2.23 14.70 9.88 5.37 42.10%
DY 4.76 3.16 2.97 0.00 7.78 3.41 3.16 31.30%
P/NAPS 0.66 0.43 0.47 0.46 0.42 0.42 0.45 28.99%

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