[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -68.08%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 203,020 150,035 92,551 45,734 124,707 80,665 53,986 140.85%
PBT 44,030 36,697 21,944 10,664 32,233 19,581 14,503 108.96%
Tax -10,045 -9,491 -5,546 -2,766 -8,428 -5,725 -4,255 76.83%
NP 33,985 27,206 16,398 7,898 23,805 13,856 10,248 121.57%
-
NP to SH 31,317 24,793 14,593 7,298 22,866 13,104 9,909 114.61%
-
Tax Rate 22.81% 25.86% 25.27% 25.94% 26.15% 29.24% 29.34% -
Total Cost 169,035 122,829 76,153 37,836 100,902 66,809 43,738 145.26%
-
Net Worth 390,729 369,421 359,021 357,927 340,768 328,720 323,948 13.24%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 10,810 4,637 4,642 - 10,554 4,482 4,397 81.66%
Div Payout % 34.52% 18.70% 31.81% - 46.16% 34.21% 44.38% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 390,729 369,421 359,021 357,927 340,768 328,720 323,948 13.24%
NOSH 154,438 154,569 154,750 154,946 150,782 149,418 146,582 3.52%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 16.74% 18.13% 17.72% 17.27% 19.09% 17.18% 18.98% -
ROE 8.02% 6.71% 4.06% 2.04% 6.71% 3.99% 3.06% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 131.46 97.07 59.81 29.52 82.71 53.99 36.83 132.65%
EPS 20.27 16.04 9.43 4.71 15.16 8.77 6.76 107.24%
DPS 7.00 3.00 3.00 0.00 7.00 3.00 3.00 75.46%
NAPS 2.53 2.39 2.32 2.31 2.26 2.20 2.21 9.38%
Adjusted Per Share Value based on latest NOSH - 154,946
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 24.13 17.83 11.00 5.44 14.82 9.59 6.42 140.77%
EPS 3.72 2.95 1.73 0.87 2.72 1.56 1.18 114.25%
DPS 1.28 0.55 0.55 0.00 1.25 0.53 0.52 81.81%
NAPS 0.4644 0.4391 0.4267 0.4254 0.405 0.3907 0.385 13.25%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.81 0.83 0.98 1.15 1.22 1.41 1.69 -
P/RPS 0.62 0.86 1.64 3.90 1.48 2.61 4.59 -73.51%
P/EPS 3.99 5.17 10.39 24.42 8.04 16.08 25.00 -70.41%
EY 25.03 19.33 9.62 4.10 12.43 6.22 4.00 237.69%
DY 8.64 3.61 3.06 0.00 5.74 2.13 1.78 185.30%
P/NAPS 0.32 0.35 0.42 0.50 0.54 0.64 0.76 -43.67%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 31/12/08 29/09/08 30/06/08 28/03/08 28/12/07 28/09/07 -
Price 0.79 0.77 0.97 0.98 1.09 1.29 1.56 -
P/RPS 0.60 0.79 1.62 3.32 1.32 2.39 4.24 -72.68%
P/EPS 3.90 4.80 10.29 20.81 7.19 14.71 23.08 -69.27%
EY 25.67 20.83 9.72 4.81 13.91 6.80 4.33 225.79%
DY 8.86 3.90 3.09 0.00 6.42 2.33 1.92 175.89%
P/NAPS 0.31 0.32 0.42 0.42 0.48 0.59 0.71 -42.30%

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