[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -78.68%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 124,707 80,665 53,986 22,326 75,275 57,675 35,643 129.94%
PBT 32,233 19,581 14,503 5,919 25,208 20,451 9,756 121.34%
Tax -8,428 -5,725 -4,255 -1,870 -6,076 -5,453 -2,700 113.14%
NP 23,805 13,856 10,248 4,049 19,132 14,998 7,056 124.44%
-
NP to SH 22,866 13,104 9,909 4,035 18,925 14,509 6,622 127.93%
-
Tax Rate 26.15% 29.24% 29.34% 31.59% 24.10% 26.66% 27.68% -
Total Cost 100,902 66,809 43,738 18,277 56,143 42,677 28,587 131.28%
-
Net Worth 340,768 328,720 323,948 318,552 313,876 311,109 305,630 7.50%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 10,554 4,482 4,397 - 9,896 4,242 4,244 83.24%
Div Payout % 46.16% 34.21% 44.38% - 52.30% 29.24% 64.10% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 340,768 328,720 323,948 318,552 313,876 311,109 305,630 7.50%
NOSH 150,782 149,418 146,582 141,578 141,385 141,413 141,495 4.31%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 19.09% 17.18% 18.98% 18.14% 25.42% 26.00% 19.80% -
ROE 6.71% 3.99% 3.06% 1.27% 6.03% 4.66% 2.17% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 82.71 53.99 36.83 15.77 53.24 40.78 25.19 120.43%
EPS 15.16 8.77 6.76 2.85 13.39 10.26 4.68 118.46%
DPS 7.00 3.00 3.00 0.00 7.00 3.00 3.00 75.64%
NAPS 2.26 2.20 2.21 2.25 2.22 2.20 2.16 3.05%
Adjusted Per Share Value based on latest NOSH - 141,578
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 14.82 9.59 6.42 2.65 8.95 6.85 4.24 129.79%
EPS 2.72 1.56 1.18 0.48 2.25 1.72 0.79 127.50%
DPS 1.25 0.53 0.52 0.00 1.18 0.50 0.50 83.89%
NAPS 0.405 0.3907 0.385 0.3786 0.373 0.3698 0.3632 7.51%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.22 1.41 1.69 1.65 1.00 0.98 0.99 -
P/RPS 1.48 2.61 4.59 10.46 1.88 2.40 3.93 -47.75%
P/EPS 8.04 16.08 25.00 57.89 7.47 9.55 21.15 -47.43%
EY 12.43 6.22 4.00 1.73 13.39 10.47 4.73 90.09%
DY 5.74 2.13 1.78 0.00 7.00 3.06 3.03 52.92%
P/NAPS 0.54 0.64 0.76 0.73 0.45 0.45 0.46 11.24%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 -
Price 1.09 1.29 1.56 1.53 1.47 0.95 1.01 -
P/RPS 1.32 2.39 4.24 9.70 2.76 2.33 4.01 -52.22%
P/EPS 7.19 14.71 23.08 53.68 10.98 9.26 21.58 -51.84%
EY 13.91 6.80 4.33 1.86 9.11 10.80 4.63 107.79%
DY 6.42 2.33 1.92 0.00 4.76 3.16 2.97 66.94%
P/NAPS 0.48 0.59 0.71 0.68 0.66 0.43 0.47 1.40%

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