[CRESNDO] QoQ Quarter Result on 31-Jan-2011 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 65.98%
YoY- 279.62%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 93,076 74,656 52,082 56,706 59,114 54,715 44,690 62.86%
PBT 30,396 20,505 14,043 16,122 13,384 13,871 7,389 156.07%
Tax -7,935 -5,018 -2,982 -2,311 -3,343 -3,714 -1,963 153.11%
NP 22,461 15,487 11,061 13,811 10,041 10,157 5,426 157.14%
-
NP to SH 21,745 14,635 10,429 14,027 8,451 9,121 4,812 172.58%
-
Tax Rate 26.11% 24.47% 21.23% 14.33% 24.98% 26.78% 26.57% -
Total Cost 70,615 59,169 41,021 42,895 49,073 44,558 39,264 47.73%
-
Net Worth 526,201 513,967 505,019 487,729 469,844 458,364 454,980 10.15%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 5,227 8,711 - 8,497 3,101 6,173 - -
Div Payout % 24.04% 59.52% - 60.58% 36.70% 67.68% - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 526,201 513,967 505,019 487,729 469,844 458,364 454,980 10.15%
NOSH 174,238 174,226 172,951 169,940 155,064 154,331 154,230 8.44%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 24.13% 20.74% 21.24% 24.36% 16.99% 18.56% 12.14% -
ROE 4.13% 2.85% 2.07% 2.88% 1.80% 1.99% 1.06% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 53.42 42.85 30.11 33.37 38.12 35.45 28.98 50.17%
EPS 12.48 8.40 6.03 8.25 5.45 5.91 3.12 151.34%
DPS 3.00 5.00 0.00 5.00 2.00 4.00 0.00 -
NAPS 3.02 2.95 2.92 2.87 3.03 2.97 2.95 1.57%
Adjusted Per Share Value based on latest NOSH - 169,940
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 11.06 8.87 6.19 6.74 7.03 6.50 5.31 62.87%
EPS 2.58 1.74 1.24 1.67 1.00 1.08 0.57 172.87%
DPS 0.62 1.04 0.00 1.01 0.37 0.73 0.00 -
NAPS 0.6254 0.6109 0.6002 0.5797 0.5584 0.5448 0.5408 10.14%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.41 1.69 1.57 1.45 1.34 1.14 1.17 -
P/RPS 2.64 3.94 5.21 4.35 3.52 3.22 4.04 -24.63%
P/EPS 11.30 20.12 26.04 17.57 24.59 19.29 37.50 -54.95%
EY 8.85 4.97 3.84 5.69 4.07 5.18 2.67 121.82%
DY 2.13 2.96 0.00 3.45 1.49 3.51 0.00 -
P/NAPS 0.47 0.57 0.54 0.51 0.44 0.38 0.40 11.31%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 -
Price 1.47 1.34 1.54 1.41 1.34 1.19 1.10 -
P/RPS 2.75 3.13 5.11 4.23 3.52 3.36 3.80 -19.34%
P/EPS 11.78 15.95 25.54 17.08 24.59 20.14 35.26 -51.75%
EY 8.49 6.27 3.92 5.85 4.07 4.97 2.84 107.10%
DY 2.04 3.73 0.00 3.55 1.49 3.36 0.00 -
P/NAPS 0.49 0.45 0.53 0.49 0.44 0.40 0.37 20.53%

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