[CRESNDO] QoQ Annualized Quarter Result on 31-Jul-2016 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 293.75%
YoY- 294.42%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 191,404 254,359 226,608 195,022 193,168 194,570 177,561 5.13%
PBT 26,512 81,131 97,512 120,486 41,096 36,370 38,461 -21.98%
Tax -4,724 -6,887 -14,826 -14,400 -9,200 -12,408 -12,452 -47.62%
NP 21,788 74,244 82,685 106,086 31,896 23,962 26,009 -11.14%
-
NP to SH 17,448 70,289 78,462 101,728 25,836 17,690 19,357 -6.69%
-
Tax Rate 17.82% 8.49% 15.20% 11.95% 22.39% 34.12% 32.38% -
Total Cost 169,616 180,115 143,922 88,936 161,272 170,608 151,552 7.80%
-
Net Worth 913,700 910,928 894,172 891,517 852,811 691,609 851,055 4.85%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - 13,971 7,451 11,178 - 11,375 6,068 -
Div Payout % - 19.88% 9.50% 10.99% - 64.30% 31.35% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 913,700 910,928 894,172 891,517 852,811 691,609 851,055 4.85%
NOSH 280,462 280,462 280,462 279,472 279,610 227,503 227,554 14.96%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 11.38% 29.19% 36.49% 54.40% 16.51% 12.32% 14.65% -
ROE 1.91% 7.72% 8.77% 11.41% 3.03% 2.56% 2.27% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 68.50 91.03 81.10 69.78 69.08 85.52 78.03 -8.32%
EPS 6.24 25.15 28.08 36.40 9.24 7.78 8.51 -18.70%
DPS 0.00 5.00 2.67 4.00 0.00 5.00 2.67 -
NAPS 3.27 3.26 3.20 3.19 3.05 3.04 3.74 -8.57%
Adjusted Per Share Value based on latest NOSH - 279,452
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 22.75 30.23 26.93 23.18 22.96 23.12 21.10 5.15%
EPS 2.07 8.35 9.33 12.09 3.07 2.10 2.30 -6.78%
DPS 0.00 1.66 0.89 1.33 0.00 1.35 0.72 -
NAPS 1.0859 1.0827 1.0627 1.0596 1.0136 0.822 1.0115 4.84%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.69 1.51 1.51 1.57 1.65 1.67 1.94 -
P/RPS 2.47 1.66 1.86 2.25 2.39 1.95 2.49 -0.53%
P/EPS 27.06 6.00 5.38 4.31 17.86 21.48 22.81 12.07%
EY 3.69 16.66 18.60 23.18 5.60 4.66 4.38 -10.80%
DY 0.00 3.31 1.77 2.55 0.00 2.99 1.37 -
P/NAPS 0.52 0.46 0.47 0.49 0.54 0.55 0.52 0.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 30/03/17 29/12/16 29/09/16 29/06/16 30/03/16 30/12/15 -
Price 1.70 1.62 1.49 1.49 1.49 1.73 1.78 -
P/RPS 2.48 1.78 1.84 2.14 2.16 2.02 2.28 5.77%
P/EPS 27.22 6.44 5.31 4.09 16.13 22.25 20.92 19.20%
EY 3.67 15.53 18.85 24.43 6.20 4.49 4.78 -16.16%
DY 0.00 3.09 1.79 2.68 0.00 2.89 1.50 -
P/NAPS 0.52 0.50 0.47 0.47 0.49 0.57 0.48 5.48%

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