[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2011 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 86.76%
YoY- 109.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 157,674 85,746 290,424 219,814 126,738 52,082 215,225 -18.74%
PBT 33,726 18,302 87,809 64,944 34,548 14,043 50,766 -23.88%
Tax -8,530 -4,675 -21,754 -15,935 -8,000 -2,982 -11,331 -17.26%
NP 25,196 13,627 66,055 49,009 26,548 11,061 39,435 -25.83%
-
NP to SH 21,622 12,219 63,517 46,809 25,064 10,429 36,411 -29.37%
-
Tax Rate 25.29% 25.54% 24.77% 24.54% 23.16% 21.23% 22.32% -
Total Cost 132,478 72,119 224,369 170,805 100,190 41,021 175,790 -17.20%
-
Net Worth 550,927 550,689 525,364 525,123 512,041 505,019 455,854 13.47%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 7,546 - 26,180 13,910 8,678 - 17,471 -42.89%
Div Payout % 34.90% - 41.22% 29.72% 34.63% - 47.98% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 550,927 550,689 525,364 525,123 512,041 505,019 455,854 13.47%
NOSH 188,673 185,417 174,539 173,881 173,573 172,951 158,834 12.17%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 15.98% 15.89% 22.74% 22.30% 20.95% 21.24% 18.32% -
ROE 3.92% 2.22% 12.09% 8.91% 4.89% 2.07% 7.99% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 83.57 46.24 166.39 126.42 73.02 30.11 135.50 -27.56%
EPS 11.46 6.59 36.39 26.92 14.44 6.03 22.92 -37.03%
DPS 4.00 0.00 15.00 8.00 5.00 0.00 11.00 -49.08%
NAPS 2.92 2.97 3.01 3.02 2.95 2.92 2.87 1.15%
Adjusted Per Share Value based on latest NOSH - 174,238
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 18.74 10.19 34.52 26.13 15.06 6.19 25.58 -18.74%
EPS 2.57 1.45 7.55 5.56 2.98 1.24 4.33 -29.39%
DPS 0.90 0.00 3.11 1.65 1.03 0.00 2.08 -42.82%
NAPS 0.6548 0.6545 0.6244 0.6241 0.6086 0.6002 0.5418 13.47%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.03 1.80 1.66 1.41 1.69 1.57 1.45 -
P/RPS 2.43 3.89 1.00 1.12 2.31 5.21 1.07 72.86%
P/EPS 17.71 27.31 4.56 5.24 11.70 26.04 6.33 98.67%
EY 5.65 3.66 21.92 19.09 8.54 3.84 15.81 -49.67%
DY 1.97 0.00 9.04 5.67 2.96 0.00 7.59 -59.34%
P/NAPS 0.70 0.61 0.55 0.47 0.57 0.54 0.51 23.52%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 30/03/12 23/12/11 27/09/11 27/06/11 31/03/11 -
Price 1.86 1.83 1.92 1.47 1.34 1.54 1.41 -
P/RPS 2.23 3.96 1.15 1.16 1.84 5.11 1.04 66.36%
P/EPS 16.23 27.77 5.28 5.46 9.28 25.54 6.15 91.08%
EY 6.16 3.60 18.95 18.31 10.78 3.92 16.26 -47.67%
DY 2.15 0.00 7.81 5.44 3.73 0.00 7.80 -57.67%
P/NAPS 0.64 0.62 0.64 0.49 0.45 0.53 0.49 19.50%

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