[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -81.68%
YoY- -69.18%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 268,898 257,724 241,390 204,636 310,355 314,282 315,404 -10.06%
PBT 155,696 144,620 163,404 40,084 159,013 160,784 122,584 17.23%
Tax -31,155 -25,134 -24,160 -10,752 -32,361 -35,122 -30,866 0.62%
NP 124,541 119,485 139,244 29,332 126,652 125,661 91,718 22.55%
-
NP to SH 119,696 113,724 134,444 22,172 121,053 121,649 87,756 22.92%
-
Tax Rate 20.01% 17.38% 14.79% 26.82% 20.35% 21.84% 25.18% -
Total Cost 144,357 138,238 102,146 175,304 183,703 188,621 223,686 -25.26%
-
Net Worth 842,203 769,389 765,128 727,661 671,561 623,666 601,505 25.07%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 27,314 21,245 31,880 - 33,895 19,274 27,884 -1.36%
Div Payout % 22.82% 18.68% 23.71% - 28.00% 15.84% 31.77% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 842,203 769,389 765,128 727,661 671,561 623,666 601,505 25.07%
NOSH 227,622 227,630 227,716 228,106 211,848 206,511 199,173 9.28%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 46.32% 46.36% 57.68% 14.33% 40.81% 39.98% 29.08% -
ROE 14.21% 14.78% 17.57% 3.05% 18.03% 19.51% 14.59% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 118.13 113.22 106.00 89.71 146.50 152.19 158.36 -17.70%
EPS 52.59 49.96 59.04 9.72 57.14 58.91 44.06 12.48%
DPS 12.00 9.33 14.00 0.00 16.00 9.33 14.00 -9.74%
NAPS 3.70 3.38 3.36 3.19 3.17 3.02 3.02 14.45%
Adjusted Per Share Value based on latest NOSH - 228,106
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 95.88 91.89 86.07 72.96 110.66 112.06 112.46 -10.06%
EPS 42.68 40.55 47.94 7.91 43.16 43.37 31.29 22.92%
DPS 9.74 7.58 11.37 0.00 12.09 6.87 9.94 -1.34%
NAPS 3.0029 2.7433 2.7281 2.5945 2.3945 2.2237 2.1447 25.07%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.42 2.80 2.96 2.98 2.82 3.29 3.10 -
P/RPS 2.05 2.47 2.79 3.32 1.92 2.16 1.96 3.02%
P/EPS 4.60 5.60 5.01 30.66 4.94 5.59 7.04 -24.64%
EY 21.73 17.84 19.95 3.26 20.26 17.90 14.21 32.62%
DY 4.96 3.33 4.73 0.00 5.67 2.84 4.52 6.37%
P/NAPS 0.65 0.83 0.88 0.93 0.89 1.09 1.03 -26.36%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 31/03/15 30/12/14 29/09/14 26/06/14 28/03/14 31/12/13 27/09/13 -
Price 2.49 2.40 2.83 2.84 2.98 3.20 3.24 -
P/RPS 2.11 2.12 2.67 3.17 2.03 2.10 2.05 1.93%
P/EPS 4.74 4.80 4.79 29.22 5.22 5.43 7.35 -25.29%
EY 21.12 20.82 20.86 3.42 19.17 18.41 13.60 33.99%
DY 4.82 3.89 4.95 0.00 5.37 2.92 4.32 7.55%
P/NAPS 0.67 0.71 0.84 0.89 0.94 1.06 1.07 -26.74%

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