[CRESNDO] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -11.84%
YoY- -9.68%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 211,358 156,120 200,046 107,553 76,900 81,016 85,506 16.27%
PBT 46,192 27,741 48,929 26,108 27,268 23,408 23,990 11.53%
Tax -12,026 -7,252 -12,654 -7,633 -7,270 -6,417 -6,861 9.80%
NP 34,165 20,489 36,274 18,474 19,997 16,990 17,129 12.18%
-
NP to SH 29,845 19,134 33,057 17,472 19,345 16,416 17,129 9.69%
-
Tax Rate 26.03% 26.14% 25.86% 29.24% 26.66% 27.41% 28.60% -
Total Cost 177,193 135,630 163,772 89,078 56,902 64,025 68,377 17.19%
-
Net Worth 470,017 399,667 369,421 328,720 311,109 297,528 267,472 9.84%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 12,409 6,172 6,182 5,976 5,656 5,667 5,543 14.36%
Div Payout % 41.58% 32.26% 18.70% 34.21% 29.24% 34.52% 32.36% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 470,017 399,667 369,421 328,720 311,109 297,528 267,472 9.84%
NOSH 155,121 154,311 154,569 149,418 141,413 141,680 138,586 1.89%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 16.16% 13.12% 18.13% 17.18% 26.00% 20.97% 20.03% -
ROE 6.35% 4.79% 8.95% 5.32% 6.22% 5.52% 6.40% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 136.25 101.17 129.42 71.98 54.38 57.18 61.70 14.10%
EPS 19.24 12.40 21.39 11.69 13.68 11.59 12.36 7.65%
DPS 8.00 4.00 4.00 4.00 4.00 4.00 4.00 12.24%
NAPS 3.03 2.59 2.39 2.20 2.20 2.10 1.93 7.80%
Adjusted Per Share Value based on latest NOSH - 155,097
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 25.12 18.56 23.78 12.78 9.14 9.63 10.16 16.27%
EPS 3.55 2.27 3.93 2.08 2.30 1.95 2.04 9.66%
DPS 1.47 0.73 0.73 0.71 0.67 0.67 0.66 14.27%
NAPS 0.5586 0.475 0.4391 0.3907 0.3698 0.3536 0.3179 9.84%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.34 1.09 0.83 1.41 0.98 0.98 1.15 -
P/RPS 0.98 1.08 0.64 1.96 1.80 1.71 1.86 -10.12%
P/EPS 6.96 8.79 3.88 12.06 7.16 8.46 9.30 -4.71%
EY 14.36 11.38 25.77 8.29 13.96 11.82 10.75 4.94%
DY 5.97 3.67 4.82 2.84 4.08 4.08 3.48 9.40%
P/NAPS 0.44 0.42 0.35 0.64 0.45 0.47 0.60 -5.03%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 21/12/05 31/12/04 -
Price 1.34 1.06 0.77 1.29 0.95 0.88 1.03 -
P/RPS 0.98 1.05 0.59 1.79 1.75 1.54 1.67 -8.49%
P/EPS 6.96 8.55 3.60 11.03 6.94 7.59 8.33 -2.94%
EY 14.36 11.70 27.77 9.06 14.40 13.17 12.00 3.03%
DY 5.97 3.77 5.19 3.10 4.21 4.55 3.88 7.44%
P/NAPS 0.44 0.41 0.32 0.59 0.43 0.42 0.53 -3.05%

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