[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -80.76%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 282,578 210,572 157,674 85,746 290,424 219,814 126,738 70.25%
PBT 79,983 49,213 33,726 18,302 87,809 64,944 34,548 74.56%
Tax -20,371 -12,423 -8,530 -4,675 -21,754 -15,935 -8,000 85.94%
NP 59,612 36,790 25,196 13,627 66,055 49,009 26,548 71.05%
-
NP to SH 55,616 31,713 21,622 12,219 63,517 46,809 25,064 69.71%
-
Tax Rate 25.47% 25.24% 25.29% 25.54% 24.77% 24.54% 23.16% -
Total Cost 222,966 173,782 132,478 72,119 224,369 170,805 100,190 70.04%
-
Net Worth 587,739 559,977 550,927 550,689 525,364 525,123 512,041 9.58%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 22,973 7,618 7,546 - 26,180 13,910 8,678 90.80%
Div Payout % 41.31% 24.02% 34.90% - 41.22% 29.72% 34.63% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 587,739 559,977 550,927 550,689 525,364 525,123 512,041 9.58%
NOSH 191,446 190,468 188,673 185,417 174,539 173,881 173,573 6.72%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 21.10% 17.47% 15.98% 15.89% 22.74% 22.30% 20.95% -
ROE 9.46% 5.66% 3.92% 2.22% 12.09% 8.91% 4.89% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 147.60 110.55 83.57 46.24 166.39 126.42 73.02 59.52%
EPS 29.05 16.65 11.46 6.59 36.39 26.92 14.44 59.02%
DPS 12.00 4.00 4.00 0.00 15.00 8.00 5.00 78.78%
NAPS 3.07 2.94 2.92 2.97 3.01 3.02 2.95 2.68%
Adjusted Per Share Value based on latest NOSH - 185,417
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 33.58 25.03 18.74 10.19 34.52 26.13 15.06 70.26%
EPS 6.61 3.77 2.57 1.45 7.55 5.56 2.98 69.67%
DPS 2.73 0.91 0.90 0.00 3.11 1.65 1.03 90.95%
NAPS 0.6985 0.6655 0.6548 0.6545 0.6244 0.6241 0.6086 9.57%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.73 1.80 2.03 1.80 1.66 1.41 1.69 -
P/RPS 1.17 1.63 2.43 3.89 1.00 1.12 2.31 -36.32%
P/EPS 5.96 10.81 17.71 27.31 4.56 5.24 11.70 -36.08%
EY 16.79 9.25 5.65 3.66 21.92 19.09 8.54 56.61%
DY 6.94 2.22 1.97 0.00 9.04 5.67 2.96 76.03%
P/NAPS 0.56 0.61 0.70 0.61 0.55 0.47 0.57 -1.16%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 -
Price 2.14 1.82 1.86 1.83 1.92 1.47 1.34 -
P/RPS 1.45 1.65 2.23 3.96 1.15 1.16 1.84 -14.62%
P/EPS 7.37 10.93 16.23 27.77 5.28 5.46 9.28 -14.18%
EY 13.57 9.15 6.16 3.60 18.95 18.31 10.78 16.50%
DY 5.61 2.20 2.15 0.00 7.81 5.44 3.73 31.10%
P/NAPS 0.70 0.62 0.64 0.62 0.64 0.49 0.45 34.07%

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