[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -75.18%
YoY- -32.47%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 277,218 274,617 269,578 191,404 254,359 226,608 195,022 26.34%
PBT 50,961 61,269 63,004 26,512 81,131 97,512 120,486 -43.56%
Tax -13,490 -14,928 -15,426 -4,724 -6,887 -14,826 -14,400 -4.24%
NP 37,471 46,341 47,578 21,788 74,244 82,685 106,086 -49.93%
-
NP to SH 34,947 43,442 44,638 17,448 70,289 78,462 101,728 -50.85%
-
Tax Rate 26.47% 24.36% 24.48% 17.82% 8.49% 15.20% 11.95% -
Total Cost 239,747 228,276 222,000 169,616 180,115 143,922 88,936 93.34%
-
Net Worth 922,082 924,876 922,082 913,700 910,928 894,172 891,517 2.26%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 16,765 11,176 16,765 - 13,971 7,451 11,178 30.92%
Div Payout % 47.97% 25.73% 37.56% - 19.88% 9.50% 10.99% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 922,082 924,876 922,082 913,700 910,928 894,172 891,517 2.26%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 279,472 0.23%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 13.52% 16.87% 17.65% 11.38% 29.19% 36.49% 54.40% -
ROE 3.79% 4.70% 4.84% 1.91% 7.72% 8.77% 11.41% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 99.21 98.28 96.48 68.50 91.03 81.10 69.78 26.35%
EPS 12.51 15.55 15.98 6.24 25.15 28.08 36.40 -50.83%
DPS 6.00 4.00 6.00 0.00 5.00 2.67 4.00 30.94%
NAPS 3.30 3.31 3.30 3.27 3.26 3.20 3.19 2.27%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 32.95 32.64 32.04 22.75 30.23 26.93 23.18 26.34%
EPS 4.15 5.16 5.31 2.07 8.35 9.33 12.09 -50.87%
DPS 1.99 1.33 1.99 0.00 1.66 0.89 1.33 30.72%
NAPS 1.0959 1.0992 1.0959 1.0859 1.0827 1.0627 1.0596 2.26%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.45 1.54 1.60 1.69 1.51 1.51 1.57 -
P/RPS 1.46 1.57 1.66 2.47 1.66 1.86 2.25 -24.98%
P/EPS 11.59 9.91 10.02 27.06 6.00 5.38 4.31 93.02%
EY 8.63 10.10 9.98 3.69 16.66 18.60 23.18 -48.15%
DY 4.14 2.60 3.75 0.00 3.31 1.77 2.55 38.01%
P/NAPS 0.44 0.47 0.48 0.52 0.46 0.47 0.49 -6.90%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 22/12/17 28/09/17 29/06/17 30/03/17 29/12/16 29/09/16 -
Price 1.35 1.46 1.48 1.70 1.62 1.49 1.49 -
P/RPS 1.36 1.49 1.53 2.48 1.78 1.84 2.14 -26.02%
P/EPS 10.79 9.39 9.26 27.22 6.44 5.31 4.09 90.58%
EY 9.26 10.65 10.79 3.67 15.53 18.85 24.43 -47.53%
DY 4.44 2.74 4.05 0.00 3.09 1.79 2.68 39.88%
P/NAPS 0.41 0.44 0.45 0.52 0.50 0.47 0.47 -8.68%

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