[CRESNDO] YoY 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
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 78,010 52,898 93,076 59,114 37,947 57,484 26,679 19.56%
PBT 59,296 15,487 30,396 13,384 5,962 14,753 5,078 50.56%
Tax -10,909 -3,893 -7,935 -3,343 -1,599 -3,945 -1,470 39.61%
NP 48,387 11,594 22,461 10,041 4,363 10,808 3,608 54.07%
-
NP to SH 47,359 10,091 21,745 8,451 4,087 10,200 3,195 56.66%
-
Tax Rate 18.40% 25.14% 26.11% 24.98% 26.82% 26.74% 28.95% -
Total Cost 29,623 41,304 70,615 49,073 33,584 46,676 23,071 4.25%
-
Net Worth 667,401 570,529 526,201 469,844 399,446 369,363 341,213 11.81%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - 5,227 3,101 - - - -
Div Payout % - - 24.04% 36.70% - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 667,401 570,529 526,201 469,844 399,446 369,363 341,213 11.81%
NOSH 220,993 194,057 174,238 155,064 154,226 154,545 155,097 6.07%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 62.03% 21.92% 24.13% 16.99% 11.50% 18.80% 13.52% -
ROE 7.10% 1.77% 4.13% 1.80% 1.02% 2.76% 0.94% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 35.30 27.26 53.42 38.12 24.60 37.20 17.20 12.71%
EPS 21.43 5.20 12.48 5.45 2.65 6.60 2.06 47.69%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 3.02 2.94 3.02 3.03 2.59 2.39 2.20 5.41%
Adjusted Per Share Value based on latest NOSH - 155,064
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 27.81 18.86 33.19 21.08 13.53 20.50 9.51 19.56%
EPS 16.89 3.60 7.75 3.01 1.46 3.64 1.14 56.65%
DPS 0.00 0.00 1.86 1.11 0.00 0.00 0.00 -
NAPS 2.3797 2.0342 1.8762 1.6753 1.4242 1.317 1.2166 11.81%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 3.29 1.80 1.41 1.34 1.09 0.83 1.41 -
P/RPS 9.32 6.60 2.64 3.52 4.43 2.23 8.20 2.15%
P/EPS 15.35 34.62 11.30 24.59 41.13 12.58 68.45 -22.03%
EY 6.51 2.89 8.85 4.07 2.43 7.95 1.46 28.26%
DY 0.00 0.00 2.13 1.49 0.00 0.00 0.00 -
P/NAPS 1.09 0.61 0.47 0.44 0.42 0.35 0.64 9.27%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 28/12/07 -
Price 3.20 1.82 1.47 1.34 1.06 0.77 1.29 -
P/RPS 9.07 6.68 2.75 3.52 4.31 2.07 7.50 3.21%
P/EPS 14.93 35.00 11.78 24.59 40.00 11.67 62.62 -21.23%
EY 6.70 2.86 8.49 4.07 2.50 8.57 1.60 26.93%
DY 0.00 0.00 2.04 1.49 0.00 0.00 0.00 -
P/NAPS 1.06 0.62 0.49 0.44 0.41 0.32 0.59 10.24%

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