[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 21.98%
YoY- 102.93%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 204,636 310,355 314,282 315,404 284,180 282,578 280,762 -19.05%
PBT 40,084 159,013 160,784 122,584 100,520 79,983 65,617 -28.06%
Tax -10,752 -32,361 -35,122 -30,866 -25,536 -20,371 -16,564 -25.09%
NP 29,332 126,652 125,661 91,718 74,984 59,612 49,053 -29.08%
-
NP to SH 22,172 121,053 121,649 87,756 71,944 55,616 42,284 -35.05%
-
Tax Rate 26.82% 20.35% 21.84% 25.18% 25.40% 25.47% 25.24% -
Total Cost 175,304 183,703 188,621 223,686 209,196 222,966 231,709 -17.01%
-
Net Worth 727,661 671,561 623,666 601,505 617,720 587,739 559,977 19.13%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 33,895 19,274 27,884 - 22,973 10,158 -
Div Payout % - 28.00% 15.84% 31.77% - 41.31% 24.02% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 727,661 671,561 623,666 601,505 617,720 587,739 559,977 19.13%
NOSH 228,106 211,848 206,511 199,173 194,864 191,446 190,468 12.81%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 14.33% 40.81% 39.98% 29.08% 26.39% 21.10% 17.47% -
ROE 3.05% 18.03% 19.51% 14.59% 11.65% 9.46% 7.55% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 89.71 146.50 152.19 158.36 145.83 147.60 147.41 -28.25%
EPS 9.72 57.14 58.91 44.06 36.92 29.05 22.20 -42.42%
DPS 0.00 16.00 9.33 14.00 0.00 12.00 5.33 -
NAPS 3.19 3.17 3.02 3.02 3.17 3.07 2.94 5.60%
Adjusted Per Share Value based on latest NOSH - 203,233
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 72.96 110.66 112.06 112.46 101.33 100.75 100.11 -19.06%
EPS 7.91 43.16 43.37 31.29 25.65 19.83 15.08 -35.03%
DPS 0.00 12.09 6.87 9.94 0.00 8.19 3.62 -
NAPS 2.5945 2.3945 2.2237 2.1447 2.2025 2.0956 1.9966 19.13%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.98 2.82 3.29 3.10 2.35 1.73 1.80 -
P/RPS 3.32 1.92 2.16 1.96 1.61 1.17 1.22 95.27%
P/EPS 30.66 4.94 5.59 7.04 6.37 5.96 8.11 143.27%
EY 3.26 20.26 17.90 14.21 15.71 16.79 12.33 -58.90%
DY 0.00 5.67 2.84 4.52 0.00 6.94 2.96 -
P/NAPS 0.93 0.89 1.09 1.03 0.74 0.56 0.61 32.56%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 -
Price 2.84 2.98 3.20 3.24 2.81 2.14 1.82 -
P/RPS 3.17 2.03 2.10 2.05 1.93 1.45 1.23 88.30%
P/EPS 29.22 5.22 5.43 7.35 7.61 7.37 8.20 133.84%
EY 3.42 19.17 18.41 13.60 13.14 13.57 12.20 -57.26%
DY 0.00 5.37 2.92 4.32 0.00 5.61 2.93 -
P/NAPS 0.89 0.94 1.06 1.07 0.89 0.70 0.62 27.33%

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