[CRESNDO] QoQ Quarter Result on 31-Jan-2010 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -9.59%
YoY- -43.36%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 59,114 54,715 44,690 43,231 37,947 42,777 36,366 38.12%
PBT 13,384 13,871 7,389 5,353 5,962 8,211 6,633 59.47%
Tax -3,343 -3,714 -1,963 -1,327 -1,599 -2,074 -1,766 52.84%
NP 10,041 10,157 5,426 4,026 4,363 6,137 4,867 61.84%
-
NP to SH 8,451 9,121 4,812 3,695 4,087 5,731 4,533 51.30%
-
Tax Rate 24.98% 26.78% 26.57% 24.79% 26.82% 25.26% 26.62% -
Total Cost 49,073 44,558 39,264 39,205 33,584 36,640 31,499 34.28%
-
Net Worth 469,844 458,364 454,980 309,009 399,446 395,454 394,710 12.28%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 3,101 6,173 - 6,180 - 4,634 - -
Div Payout % 36.70% 67.68% - 167.26% - 80.86% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 469,844 458,364 454,980 309,009 399,446 395,454 394,710 12.28%
NOSH 155,064 154,331 154,230 154,504 154,226 154,474 154,183 0.37%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 16.99% 18.56% 12.14% 9.31% 11.50% 14.35% 13.38% -
ROE 1.80% 1.99% 1.06% 1.20% 1.02% 1.45% 1.15% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 38.12 35.45 28.98 27.98 24.60 27.69 23.59 37.58%
EPS 5.45 5.91 3.12 2.40 2.65 3.71 2.94 50.73%
DPS 2.00 4.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 3.03 2.97 2.95 2.00 2.59 2.56 2.56 11.85%
Adjusted Per Share Value based on latest NOSH - 154,504
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 7.03 6.50 5.31 5.14 4.51 5.08 4.32 38.22%
EPS 1.00 1.08 0.57 0.44 0.49 0.68 0.54 50.63%
DPS 0.37 0.73 0.00 0.73 0.00 0.55 0.00 -
NAPS 0.5584 0.5448 0.5408 0.3673 0.4747 0.47 0.4691 12.28%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.34 1.14 1.17 1.13 1.09 0.99 0.87 -
P/RPS 3.52 3.22 4.04 4.04 4.43 3.58 3.69 -3.08%
P/EPS 24.59 19.29 37.50 47.25 41.13 26.68 29.59 -11.57%
EY 4.07 5.18 2.67 2.12 2.43 3.75 3.38 13.14%
DY 1.49 3.51 0.00 3.54 0.00 3.03 0.00 -
P/NAPS 0.44 0.38 0.40 0.57 0.42 0.39 0.34 18.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 28/09/10 29/06/10 30/03/10 23/12/09 30/09/09 30/06/09 -
Price 1.34 1.19 1.10 1.18 1.06 1.06 1.00 -
P/RPS 3.52 3.36 3.80 4.22 4.31 3.83 4.24 -11.63%
P/EPS 24.59 20.14 35.26 49.34 40.00 28.57 34.01 -19.39%
EY 4.07 4.97 2.84 2.03 2.50 3.50 2.94 24.13%
DY 1.49 3.36 0.00 3.39 0.00 2.83 0.00 -
P/NAPS 0.44 0.40 0.37 0.59 0.41 0.41 0.39 8.35%

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