[CRESNDO] QoQ Quarter Result on 30-Apr-2007 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -8.61%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 44,042 26,679 31,660 22,326 17,600 22,032 18,063 80.86%
PBT 12,652 5,078 8,584 5,919 4,757 10,695 5,080 83.43%
Tax -2,703 -1,470 -2,385 -1,870 -624 -2,753 -1,417 53.62%
NP 9,949 3,608 6,199 4,049 4,133 7,942 3,663 94.31%
-
NP to SH 9,762 3,195 5,874 4,035 4,415 7,887 3,464 99.13%
-
Tax Rate 21.36% 28.95% 27.78% 31.59% 13.12% 25.74% 27.89% -
Total Cost 34,093 23,071 25,461 18,277 13,467 14,090 14,400 77.35%
-
Net Worth 309,950 341,213 329,480 318,552 282,564 310,956 305,397 0.98%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 6,199 - 4,472 - 5,651 - 4,241 28.70%
Div Payout % 63.50% - 76.14% - 128.00% - 122.45% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 309,950 341,213 329,480 318,552 282,564 310,956 305,397 0.98%
NOSH 154,975 155,097 149,086 141,578 141,282 141,344 141,387 6.29%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 22.59% 13.52% 19.58% 18.14% 23.48% 36.05% 20.28% -
ROE 3.15% 0.94% 1.78% 1.27% 1.56% 2.54% 1.13% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 28.42 17.20 21.24 15.77 12.46 15.59 12.78 70.12%
EPS 6.30 2.06 3.94 2.85 3.12 5.58 2.45 87.37%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 3.00 21.07%
NAPS 2.00 2.20 2.21 2.25 2.00 2.20 2.16 -4.98%
Adjusted Per Share Value based on latest NOSH - 141,578
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 5.23 3.17 3.76 2.65 2.09 2.62 2.15 80.58%
EPS 1.16 0.38 0.70 0.48 0.52 0.94 0.41 99.66%
DPS 0.74 0.00 0.53 0.00 0.67 0.00 0.50 29.77%
NAPS 0.3684 0.4055 0.3916 0.3786 0.3358 0.3696 0.363 0.98%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.22 1.41 1.69 1.65 1.00 0.98 0.99 -
P/RPS 4.29 8.20 7.96 10.46 8.03 6.29 7.75 -32.51%
P/EPS 19.37 68.45 42.89 57.89 32.00 17.56 40.41 -38.66%
EY 5.16 1.46 2.33 1.73 3.12 5.69 2.47 63.19%
DY 3.28 0.00 1.78 0.00 4.00 0.00 3.03 5.41%
P/NAPS 0.61 0.64 0.76 0.73 0.50 0.45 0.46 20.64%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 28/09/07 29/06/07 29/03/07 29/12/06 28/09/06 -
Price 1.09 1.29 1.56 1.53 1.47 0.95 1.01 -
P/RPS 3.84 7.50 7.35 9.70 11.80 6.09 7.91 -38.14%
P/EPS 17.30 62.62 39.59 53.68 47.04 17.03 41.22 -43.85%
EY 5.78 1.60 2.53 1.86 2.13 5.87 2.43 77.90%
DY 3.67 0.00 1.92 0.00 2.72 0.00 2.97 15.10%
P/NAPS 0.55 0.59 0.71 0.68 0.74 0.43 0.47 11.01%

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