[CRESNDO] QoQ Quarter Result on 31-Oct-2010 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -7.35%
YoY- 106.78%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 74,656 52,082 56,706 59,114 54,715 44,690 43,231 44.08%
PBT 20,505 14,043 16,122 13,384 13,871 7,389 5,353 145.41%
Tax -5,018 -2,982 -2,311 -3,343 -3,714 -1,963 -1,327 143.31%
NP 15,487 11,061 13,811 10,041 10,157 5,426 4,026 146.11%
-
NP to SH 14,635 10,429 14,027 8,451 9,121 4,812 3,695 150.96%
-
Tax Rate 24.47% 21.23% 14.33% 24.98% 26.78% 26.57% 24.79% -
Total Cost 59,169 41,021 42,895 49,073 44,558 39,264 39,205 31.67%
-
Net Worth 513,967 505,019 487,729 469,844 458,364 454,980 309,009 40.51%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 8,711 - 8,497 3,101 6,173 - 6,180 25.79%
Div Payout % 59.52% - 60.58% 36.70% 67.68% - 167.26% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 513,967 505,019 487,729 469,844 458,364 454,980 309,009 40.51%
NOSH 174,226 172,951 169,940 155,064 154,331 154,230 154,504 8.36%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 20.74% 21.24% 24.36% 16.99% 18.56% 12.14% 9.31% -
ROE 2.85% 2.07% 2.88% 1.80% 1.99% 1.06% 1.20% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 42.85 30.11 33.37 38.12 35.45 28.98 27.98 32.96%
EPS 8.40 6.03 8.25 5.45 5.91 3.12 2.40 131.05%
DPS 5.00 0.00 5.00 2.00 4.00 0.00 4.00 16.08%
NAPS 2.95 2.92 2.87 3.03 2.97 2.95 2.00 29.66%
Adjusted Per Share Value based on latest NOSH - 155,064
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 8.87 6.19 6.74 7.03 6.50 5.31 5.14 44.01%
EPS 1.74 1.24 1.67 1.00 1.08 0.57 0.44 150.70%
DPS 1.04 0.00 1.01 0.37 0.73 0.00 0.73 26.69%
NAPS 0.6109 0.6002 0.5797 0.5584 0.5448 0.5408 0.3673 40.50%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.69 1.57 1.45 1.34 1.14 1.17 1.13 -
P/RPS 3.94 5.21 4.35 3.52 3.22 4.04 4.04 -1.66%
P/EPS 20.12 26.04 17.57 24.59 19.29 37.50 47.25 -43.48%
EY 4.97 3.84 5.69 4.07 5.18 2.67 2.12 76.74%
DY 2.96 0.00 3.45 1.49 3.51 0.00 3.54 -11.27%
P/NAPS 0.57 0.54 0.51 0.44 0.38 0.40 0.57 0.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 27/09/11 27/06/11 31/03/11 29/12/10 28/09/10 29/06/10 30/03/10 -
Price 1.34 1.54 1.41 1.34 1.19 1.10 1.18 -
P/RPS 3.13 5.11 4.23 3.52 3.36 3.80 4.22 -18.10%
P/EPS 15.95 25.54 17.08 24.59 20.14 35.26 49.34 -52.99%
EY 6.27 3.92 5.85 4.07 4.97 2.84 2.03 112.52%
DY 3.73 0.00 3.55 1.49 3.36 0.00 3.39 6.59%
P/NAPS 0.45 0.53 0.49 0.44 0.40 0.37 0.59 -16.56%

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