[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -71.36%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 290,424 219,814 126,738 52,082 215,225 158,519 99,405 103.97%
PBT 87,809 64,944 34,548 14,043 50,766 34,644 21,260 156.76%
Tax -21,754 -15,935 -8,000 -2,982 -11,331 -9,020 -5,677 144.27%
NP 66,055 49,009 26,548 11,061 39,435 25,624 15,583 161.23%
-
NP to SH 63,517 46,809 25,064 10,429 36,411 22,384 13,933 174.17%
-
Tax Rate 24.77% 24.54% 23.16% 21.23% 22.32% 26.04% 26.70% -
Total Cost 224,369 170,805 100,190 41,021 175,790 132,895 83,822 92.43%
-
Net Worth 525,364 525,123 512,041 505,019 455,854 470,017 458,261 9.51%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 26,180 13,910 8,678 - 17,471 9,307 6,171 161.37%
Div Payout % 41.22% 29.72% 34.63% - 47.98% 41.58% 44.30% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 525,364 525,123 512,041 505,019 455,854 470,017 458,261 9.51%
NOSH 174,539 173,881 173,573 172,951 158,834 155,121 154,296 8.54%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 22.74% 22.30% 20.95% 21.24% 18.32% 16.16% 15.68% -
ROE 12.09% 8.91% 4.89% 2.07% 7.99% 4.76% 3.04% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 166.39 126.42 73.02 30.11 135.50 102.19 64.42 87.92%
EPS 36.39 26.92 14.44 6.03 22.92 14.43 9.03 152.59%
DPS 15.00 8.00 5.00 0.00 11.00 6.00 4.00 140.79%
NAPS 3.01 3.02 2.95 2.92 2.87 3.03 2.97 0.89%
Adjusted Per Share Value based on latest NOSH - 172,951
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 34.52 26.13 15.06 6.19 25.58 18.84 11.81 104.03%
EPS 7.55 5.56 2.98 1.24 4.33 2.66 1.66 173.75%
DPS 3.11 1.65 1.03 0.00 2.08 1.11 0.73 162.10%
NAPS 0.6244 0.6241 0.6086 0.6002 0.5418 0.5586 0.5447 9.50%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.66 1.41 1.69 1.57 1.45 1.34 1.14 -
P/RPS 1.00 1.12 2.31 5.21 1.07 1.31 1.77 -31.58%
P/EPS 4.56 5.24 11.70 26.04 6.33 9.29 12.62 -49.17%
EY 21.92 19.09 8.54 3.84 15.81 10.77 7.92 96.76%
DY 9.04 5.67 2.96 0.00 7.59 4.48 3.51 87.56%
P/NAPS 0.55 0.47 0.57 0.54 0.51 0.44 0.38 27.86%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 -
Price 1.92 1.47 1.34 1.54 1.41 1.34 1.19 -
P/RPS 1.15 1.16 1.84 5.11 1.04 1.31 1.85 -27.10%
P/EPS 5.28 5.46 9.28 25.54 6.15 9.29 13.18 -45.56%
EY 18.95 18.31 10.78 3.92 16.26 10.77 7.59 83.73%
DY 7.81 5.44 3.73 0.00 7.80 4.48 3.36 75.20%
P/NAPS 0.64 0.49 0.45 0.53 0.49 0.44 0.40 36.68%

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