[CRESNDO] YoY Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 14.57%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 204,636 284,180 342,984 208,328 178,760 145,464 182,936 1.88%
PBT 40,084 100,520 73,208 56,172 29,556 26,532 42,656 -1.03%
Tax -10,752 -25,536 -18,700 -11,928 -7,852 -7,064 -11,064 -0.47%
NP 29,332 74,984 54,508 44,244 21,704 19,468 31,592 -1.22%
-
NP to SH 22,172 71,944 48,876 41,716 19,248 18,132 29,192 -4.47%
-
Tax Rate 26.82% 25.40% 25.54% 21.23% 26.57% 26.62% 25.94% -
Total Cost 175,304 209,196 288,476 164,084 157,056 125,996 151,344 2.47%
-
Net Worth 727,661 617,720 550,689 505,019 454,980 394,710 357,927 12.54%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 727,661 617,720 550,689 505,019 454,980 394,710 357,927 12.54%
NOSH 228,106 194,864 185,417 172,951 154,230 154,183 154,946 6.65%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 14.33% 26.39% 15.89% 21.24% 12.14% 13.38% 17.27% -
ROE 3.05% 11.65% 8.88% 8.26% 4.23% 4.59% 8.16% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 89.71 145.83 184.98 120.45 115.90 94.34 118.06 -4.47%
EPS 9.72 36.92 26.36 24.12 12.48 11.76 18.84 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.17 2.97 2.92 2.95 2.56 2.31 5.52%
Adjusted Per Share Value based on latest NOSH - 172,951
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 24.32 33.78 40.76 24.76 21.25 17.29 21.74 1.88%
EPS 2.64 8.55 5.81 4.96 2.29 2.16 3.47 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8648 0.7342 0.6545 0.6002 0.5408 0.4691 0.4254 12.54%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 2.98 2.35 1.80 1.57 1.17 0.87 1.15 -
P/RPS 3.32 1.61 0.97 1.30 1.01 0.92 0.97 22.74%
P/EPS 30.66 6.37 6.83 6.51 9.37 7.40 6.10 30.86%
EY 3.26 15.71 14.64 15.36 10.67 13.52 16.38 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.74 0.61 0.54 0.40 0.34 0.50 10.89%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 -
Price 2.84 2.81 1.83 1.54 1.10 1.00 0.98 -
P/RPS 3.17 1.93 0.99 1.28 0.95 1.06 0.83 25.01%
P/EPS 29.22 7.61 6.94 6.38 8.81 8.50 5.20 33.31%
EY 3.42 13.14 14.40 15.66 11.35 11.76 19.22 -24.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.62 0.53 0.37 0.39 0.42 13.32%

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