[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -91.81%
YoY- 76.96%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 194,570 133,171 96,633 55,739 268,898 193,293 120,695 37.36%
PBT 36,370 28,846 22,305 16,011 155,696 108,465 81,702 -41.61%
Tax -12,408 -9,339 -6,732 -4,449 -31,155 -18,851 -12,080 1.79%
NP 23,962 19,507 15,573 11,562 124,541 89,614 69,622 -50.79%
-
NP to SH 17,690 14,518 12,896 9,809 119,696 85,293 67,222 -58.83%
-
Tax Rate 34.12% 32.38% 30.18% 27.79% 20.01% 17.38% 14.79% -
Total Cost 170,608 113,664 81,060 44,177 144,357 103,679 51,073 122.97%
-
Net Worth 691,609 851,055 848,361 851,175 842,203 769,389 765,128 -6.49%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 11,375 4,551 4,548 - 27,314 15,934 15,940 -20.09%
Div Payout % 64.30% 31.35% 35.27% - 22.82% 18.68% 23.71% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 691,609 851,055 848,361 851,175 842,203 769,389 765,128 -6.49%
NOSH 227,503 227,554 227,442 227,587 227,622 227,630 227,716 -0.06%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 12.32% 14.65% 16.12% 20.74% 46.32% 46.36% 57.68% -
ROE 2.56% 1.71% 1.52% 1.15% 14.21% 11.09% 8.79% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 85.52 58.52 42.49 24.49 118.13 84.92 53.00 37.45%
EPS 7.78 6.38 5.67 4.31 52.59 37.47 29.52 -58.79%
DPS 5.00 2.00 2.00 0.00 12.00 7.00 7.00 -20.04%
NAPS 3.04 3.74 3.73 3.74 3.70 3.38 3.36 -6.43%
Adjusted Per Share Value based on latest NOSH - 227,587
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 23.12 15.83 11.48 6.62 31.96 22.97 14.34 37.37%
EPS 2.10 1.73 1.53 1.17 14.23 10.14 7.99 -58.86%
DPS 1.35 0.54 0.54 0.00 3.25 1.89 1.89 -20.04%
NAPS 0.822 1.0115 1.0083 1.0116 1.001 0.9144 0.9094 -6.49%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.67 1.94 2.28 2.43 2.42 2.80 2.96 -
P/RPS 1.95 3.31 5.37 9.92 2.05 3.30 5.58 -50.29%
P/EPS 21.48 30.41 40.21 56.38 4.60 7.47 10.03 65.91%
EY 4.66 3.29 2.49 1.77 21.73 13.38 9.97 -39.68%
DY 2.99 1.03 0.88 0.00 4.96 2.50 2.36 17.03%
P/NAPS 0.55 0.52 0.61 0.65 0.65 0.83 0.88 -26.83%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 30/12/15 29/09/15 29/06/15 31/03/15 30/12/14 29/09/14 -
Price 1.73 1.78 2.00 2.33 2.49 2.40 2.83 -
P/RPS 2.02 3.04 4.71 9.51 2.11 2.83 5.34 -47.60%
P/EPS 22.25 27.90 35.27 54.06 4.74 6.41 9.59 74.98%
EY 4.49 3.58 2.84 1.85 21.12 15.61 10.43 -42.89%
DY 2.89 1.12 1.00 0.00 4.82 2.92 2.47 11.00%
P/NAPS 0.57 0.48 0.54 0.62 0.67 0.71 0.84 -22.72%

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