[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -85.53%
YoY- -37.89%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 160,321 117,090 79,143 36,366 203,020 150,035 92,551 44.09%
PBT 26,114 20,806 14,844 6,633 44,030 36,697 21,944 12.26%
Tax -6,755 -5,439 -3,840 -1,766 -10,045 -9,491 -5,546 14.00%
NP 19,359 15,367 11,004 4,867 33,985 27,206 16,398 11.66%
-
NP to SH 18,012 14,351 10,264 4,533 31,317 24,793 14,593 15.02%
-
Tax Rate 25.87% 26.14% 25.87% 26.62% 22.81% 25.86% 25.27% -
Total Cost 140,962 101,723 68,139 31,499 169,035 122,829 76,153 50.58%
-
Net Worth 448,845 399,667 395,125 394,710 390,729 369,421 359,021 16.00%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 10,796 4,629 4,630 - 10,810 4,637 4,642 75.26%
Div Payout % 59.94% 32.26% 45.11% - 34.52% 18.70% 31.81% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 448,845 399,667 395,125 394,710 390,729 369,421 359,021 16.00%
NOSH 154,242 154,311 154,345 154,183 154,438 154,569 154,750 -0.21%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 12.08% 13.12% 13.90% 13.38% 16.74% 18.13% 17.72% -
ROE 4.01% 3.59% 2.60% 1.15% 8.02% 6.71% 4.06% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 103.94 75.88 51.28 23.59 131.46 97.07 59.81 44.40%
EPS 11.68 9.30 6.65 2.94 20.27 16.04 9.43 15.28%
DPS 7.00 3.00 3.00 0.00 7.00 3.00 3.00 75.64%
NAPS 2.91 2.59 2.56 2.56 2.53 2.39 2.32 16.25%
Adjusted Per Share Value based on latest NOSH - 154,183
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 19.05 13.92 9.41 4.32 24.13 17.83 11.00 44.06%
EPS 2.14 1.71 1.22 0.54 3.72 2.95 1.73 15.18%
DPS 1.28 0.55 0.55 0.00 1.28 0.55 0.55 75.34%
NAPS 0.5335 0.475 0.4696 0.4691 0.4644 0.4391 0.4267 16.01%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.13 1.09 0.99 0.87 0.81 0.83 0.98 -
P/RPS 1.09 1.44 1.93 3.69 0.62 0.86 1.64 -23.78%
P/EPS 9.68 11.72 14.89 29.59 3.99 5.17 10.39 -4.59%
EY 10.33 8.53 6.72 3.38 25.03 19.33 9.62 4.84%
DY 6.19 2.75 3.03 0.00 8.64 3.61 3.06 59.74%
P/NAPS 0.39 0.42 0.39 0.34 0.32 0.35 0.42 -4.80%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 23/12/09 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 -
Price 1.18 1.06 1.06 1.00 0.79 0.77 0.97 -
P/RPS 1.14 1.40 2.07 4.24 0.60 0.79 1.62 -20.83%
P/EPS 10.10 11.40 15.94 34.01 3.90 4.80 10.29 -1.23%
EY 9.90 8.77 6.27 2.94 25.67 20.83 9.72 1.22%
DY 5.93 2.83 2.83 0.00 8.86 3.90 3.09 54.24%
P/NAPS 0.41 0.41 0.41 0.39 0.31 0.32 0.42 -1.58%

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