[CRESNDO] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -28.69%
YoY- -59.93%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 52,898 93,076 59,114 37,947 57,484 26,679 22,032 15.70%
PBT 15,487 30,396 13,384 5,962 14,753 5,078 10,695 6.35%
Tax -3,893 -7,935 -3,343 -1,599 -3,945 -1,470 -2,753 5.93%
NP 11,594 22,461 10,041 4,363 10,808 3,608 7,942 6.50%
-
NP to SH 10,091 21,745 8,451 4,087 10,200 3,195 7,887 4.18%
-
Tax Rate 25.14% 26.11% 24.98% 26.82% 26.74% 28.95% 25.74% -
Total Cost 41,304 70,615 49,073 33,584 46,676 23,071 14,090 19.61%
-
Net Worth 570,529 526,201 469,844 399,446 369,363 341,213 310,956 10.63%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 5,227 3,101 - - - - -
Div Payout % - 24.04% 36.70% - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 570,529 526,201 469,844 399,446 369,363 341,213 310,956 10.63%
NOSH 194,057 174,238 155,064 154,226 154,545 155,097 141,344 5.41%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 21.92% 24.13% 16.99% 11.50% 18.80% 13.52% 36.05% -
ROE 1.77% 4.13% 1.80% 1.02% 2.76% 0.94% 2.54% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 27.26 53.42 38.12 24.60 37.20 17.20 15.59 9.75%
EPS 5.20 12.48 5.45 2.65 6.60 2.06 5.58 -1.16%
DPS 0.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 3.02 3.03 2.59 2.39 2.20 2.20 4.94%
Adjusted Per Share Value based on latest NOSH - 154,226
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 6.29 11.06 7.03 4.51 6.83 3.17 2.62 15.70%
EPS 1.20 2.58 1.00 0.49 1.21 0.38 0.94 4.15%
DPS 0.00 0.62 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.6781 0.6254 0.5584 0.4747 0.439 0.4055 0.3696 10.63%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.80 1.41 1.34 1.09 0.83 1.41 0.98 -
P/RPS 6.60 2.64 3.52 4.43 2.23 8.20 6.29 0.80%
P/EPS 34.62 11.30 24.59 41.13 12.58 68.45 17.56 11.96%
EY 2.89 8.85 4.07 2.43 7.95 1.46 5.69 -10.66%
DY 0.00 2.13 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.44 0.42 0.35 0.64 0.45 5.19%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 29/12/06 -
Price 1.82 1.47 1.34 1.06 0.77 1.29 0.95 -
P/RPS 6.68 2.75 3.52 4.31 2.07 7.50 6.09 1.55%
P/EPS 35.00 11.78 24.59 40.00 11.67 62.62 17.03 12.74%
EY 2.86 8.49 4.07 2.50 8.57 1.60 5.87 -11.28%
DY 0.00 2.04 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.49 0.44 0.41 0.32 0.59 0.43 6.28%

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