[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2017 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -2.68%
YoY- -44.63%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 298,730 217,808 277,218 274,617 269,578 191,404 254,359 11.34%
PBT 42,196 17,764 50,961 61,269 63,004 26,512 81,131 -35.40%
Tax -7,698 6,316 -13,490 -14,928 -15,426 -4,724 -6,887 7.72%
NP 34,498 24,080 37,471 46,341 47,578 21,788 74,244 -40.09%
-
NP to SH 28,462 12,960 34,947 43,442 44,638 17,448 70,289 -45.35%
-
Tax Rate 18.24% -35.56% 26.47% 24.36% 24.48% 17.82% 8.49% -
Total Cost 264,232 193,728 239,747 228,276 222,000 169,616 180,115 29.19%
-
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 16,765 - 16,765 11,176 16,765 - 13,971 12.96%
Div Payout % 58.90% - 47.97% 25.73% 37.56% - 19.88% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 11.55% 11.06% 13.52% 16.87% 17.65% 11.38% 29.19% -
ROE 3.22% 1.48% 3.79% 4.70% 4.84% 1.91% 7.72% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 106.91 77.95 99.21 98.28 96.48 68.50 91.03 11.34%
EPS 10.18 4.64 12.51 15.55 15.98 6.24 25.15 -45.37%
DPS 6.00 0.00 6.00 4.00 6.00 0.00 5.00 12.96%
NAPS 3.16 3.14 3.30 3.31 3.30 3.27 3.26 -2.06%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 35.50 25.89 32.95 32.64 32.04 22.75 30.23 11.34%
EPS 3.38 1.54 4.15 5.16 5.31 2.07 8.35 -45.36%
DPS 1.99 0.00 1.99 1.33 1.99 0.00 1.66 12.88%
NAPS 1.0494 1.0428 1.0959 1.0992 1.0959 1.0859 1.0827 -2.06%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.36 1.31 1.45 1.54 1.60 1.69 1.51 -
P/RPS 1.27 1.68 1.46 1.57 1.66 2.47 1.66 -16.39%
P/EPS 13.35 28.24 11.59 9.91 10.02 27.06 6.00 70.68%
EY 7.49 3.54 8.63 10.10 9.98 3.69 16.66 -41.39%
DY 4.41 0.00 4.14 2.60 3.75 0.00 3.31 21.14%
P/NAPS 0.43 0.42 0.44 0.47 0.48 0.52 0.46 -4.40%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 29/03/18 22/12/17 28/09/17 29/06/17 30/03/17 -
Price 1.33 1.29 1.35 1.46 1.48 1.70 1.62 -
P/RPS 1.24 1.65 1.36 1.49 1.53 2.48 1.78 -21.46%
P/EPS 13.06 27.81 10.79 9.39 9.26 27.22 6.44 60.42%
EY 7.66 3.60 9.26 10.65 10.79 3.67 15.53 -37.65%
DY 4.51 0.00 4.44 2.74 4.05 0.00 3.09 28.75%
P/NAPS 0.42 0.41 0.41 0.44 0.45 0.52 0.50 -11.00%

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