[CRESNDO] QoQ Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -0.49%
YoY- 117.66%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 257,724 241,390 204,636 310,355 314,282 315,404 284,180 -6.29%
PBT 144,620 163,404 40,084 159,013 160,784 122,584 100,520 27.35%
Tax -25,134 -24,160 -10,752 -32,361 -35,122 -30,866 -25,536 -1.04%
NP 119,485 139,244 29,332 126,652 125,661 91,718 74,984 36.31%
-
NP to SH 113,724 134,444 22,172 121,053 121,649 87,756 71,944 35.58%
-
Tax Rate 17.38% 14.79% 26.82% 20.35% 21.84% 25.18% 25.40% -
Total Cost 138,238 102,146 175,304 183,703 188,621 223,686 209,196 -24.07%
-
Net Worth 769,389 765,128 727,661 671,561 623,666 601,505 617,720 15.71%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 21,245 31,880 - 33,895 19,274 27,884 - -
Div Payout % 18.68% 23.71% - 28.00% 15.84% 31.77% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 769,389 765,128 727,661 671,561 623,666 601,505 617,720 15.71%
NOSH 227,630 227,716 228,106 211,848 206,511 199,173 194,864 10.88%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 46.36% 57.68% 14.33% 40.81% 39.98% 29.08% 26.39% -
ROE 14.78% 17.57% 3.05% 18.03% 19.51% 14.59% 11.65% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 113.22 106.00 89.71 146.50 152.19 158.36 145.83 -15.48%
EPS 49.96 59.04 9.72 57.14 58.91 44.06 36.92 22.27%
DPS 9.33 14.00 0.00 16.00 9.33 14.00 0.00 -
NAPS 3.38 3.36 3.19 3.17 3.02 3.02 3.17 4.35%
Adjusted Per Share Value based on latest NOSH - 227,574
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 30.63 28.69 24.32 36.89 37.35 37.49 33.78 -6.30%
EPS 13.52 15.98 2.64 14.39 14.46 10.43 8.55 35.61%
DPS 2.53 3.79 0.00 4.03 2.29 3.31 0.00 -
NAPS 0.9144 0.9094 0.8648 0.7982 0.7412 0.7149 0.7342 15.71%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.80 2.96 2.98 2.82 3.29 3.10 2.35 -
P/RPS 2.47 2.79 3.32 1.92 2.16 1.96 1.61 32.91%
P/EPS 5.60 5.01 30.66 4.94 5.59 7.04 6.37 -8.20%
EY 17.84 19.95 3.26 20.26 17.90 14.21 15.71 8.82%
DY 3.33 4.73 0.00 5.67 2.84 4.52 0.00 -
P/NAPS 0.83 0.88 0.93 0.89 1.09 1.03 0.74 7.92%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 30/12/14 29/09/14 26/06/14 28/03/14 31/12/13 27/09/13 25/06/13 -
Price 2.40 2.83 2.84 2.98 3.20 3.24 2.81 -
P/RPS 2.12 2.67 3.17 2.03 2.10 2.05 1.93 6.44%
P/EPS 4.80 4.79 29.22 5.22 5.43 7.35 7.61 -26.39%
EY 20.82 20.86 3.42 19.17 18.41 13.60 13.14 35.79%
DY 3.89 4.95 0.00 5.37 2.92 4.32 0.00 -
P/NAPS 0.71 0.84 0.89 0.94 1.06 1.07 0.89 -13.94%

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