[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 46.07%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 156,120 200,046 107,553 76,900 81,016 85,506 64,877 15.74%
PBT 27,741 48,929 26,108 27,268 23,408 23,990 16,172 9.40%
Tax -7,252 -12,654 -7,633 -7,270 -6,417 -6,861 -4,916 6.68%
NP 20,489 36,274 18,474 19,997 16,990 17,129 11,256 10.48%
-
NP to SH 19,134 33,057 17,472 19,345 16,416 17,129 11,256 9.23%
-
Tax Rate 26.14% 25.86% 29.24% 26.66% 27.41% 28.60% 30.40% -
Total Cost 135,630 163,772 89,078 56,902 64,025 68,377 53,621 16.71%
-
Net Worth 399,667 369,421 328,720 311,109 297,528 267,472 234,437 9.28%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 6,172 6,182 5,976 5,656 5,667 5,543 3,757 8.61%
Div Payout % 32.26% 18.70% 34.21% 29.24% 34.52% 32.36% 33.38% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 399,667 369,421 328,720 311,109 297,528 267,472 234,437 9.28%
NOSH 154,311 154,569 149,418 141,413 141,680 138,586 112,710 5.37%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 13.12% 18.13% 17.18% 26.00% 20.97% 20.03% 17.35% -
ROE 4.79% 8.95% 5.32% 6.22% 5.52% 6.40% 4.80% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 101.17 129.42 71.98 54.38 57.18 61.70 57.56 9.84%
EPS 12.40 21.39 11.69 13.68 11.59 12.36 9.99 3.66%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.33 3.09%
NAPS 2.59 2.39 2.20 2.20 2.10 1.93 2.08 3.71%
Adjusted Per Share Value based on latest NOSH - 141,344
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 18.56 23.78 12.78 9.14 9.63 10.16 7.71 15.75%
EPS 2.27 3.93 2.08 2.30 1.95 2.04 1.34 9.17%
DPS 0.73 0.73 0.71 0.67 0.67 0.66 0.45 8.38%
NAPS 0.475 0.4391 0.3907 0.3698 0.3536 0.3179 0.2786 9.29%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.09 0.83 1.41 0.98 0.98 1.15 1.20 -
P/RPS 1.08 0.64 1.96 1.80 1.71 1.86 2.08 -10.33%
P/EPS 8.79 3.88 12.06 7.16 8.46 9.30 12.02 -5.07%
EY 11.38 25.77 8.29 13.96 11.82 10.75 8.32 5.35%
DY 3.67 4.82 2.84 4.08 4.08 3.48 2.78 4.73%
P/NAPS 0.42 0.35 0.64 0.45 0.47 0.60 0.58 -5.23%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 23/12/09 31/12/08 28/12/07 29/12/06 21/12/05 31/12/04 31/12/03 -
Price 1.06 0.77 1.29 0.95 0.88 1.03 1.04 -
P/RPS 1.05 0.59 1.79 1.75 1.54 1.67 1.81 -8.66%
P/EPS 8.55 3.60 11.03 6.94 7.59 8.33 10.41 -3.22%
EY 11.70 27.77 9.06 14.40 13.17 12.00 9.60 3.34%
DY 3.77 5.19 3.10 4.21 4.55 3.88 3.21 2.71%
P/NAPS 0.41 0.32 0.59 0.43 0.42 0.53 0.50 -3.25%

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