[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -93.79%
YoY- -32.47%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 277,218 205,963 134,789 47,851 254,359 169,956 97,511 100.30%
PBT 50,961 45,952 31,502 6,628 81,131 73,134 60,243 -10.52%
Tax -13,490 -11,196 -7,713 -1,181 -6,887 -11,120 -7,200 51.80%
NP 37,471 34,756 23,789 5,447 74,244 62,014 53,043 -20.63%
-
NP to SH 34,947 32,582 22,319 4,362 70,289 58,847 50,864 -22.08%
-
Tax Rate 26.47% 24.36% 24.48% 17.82% 8.49% 15.20% 11.95% -
Total Cost 239,747 171,207 111,000 42,404 180,115 107,942 44,468 206.52%
-
Net Worth 922,082 924,876 922,082 913,700 910,928 894,172 891,517 2.26%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 16,765 8,382 8,382 - 13,971 5,588 5,589 107.57%
Div Payout % 47.97% 25.73% 37.56% - 19.88% 9.50% 10.99% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 922,082 924,876 922,082 913,700 910,928 894,172 891,517 2.26%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 279,472 0.23%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 13.52% 16.87% 17.65% 11.38% 29.19% 36.49% 54.40% -
ROE 3.79% 3.52% 2.42% 0.48% 7.72% 6.58% 5.71% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 99.21 73.71 48.24 17.13 91.03 60.82 34.89 100.32%
EPS 12.51 11.66 7.99 1.56 25.15 21.06 18.20 -22.06%
DPS 6.00 3.00 3.00 0.00 5.00 2.00 2.00 107.59%
NAPS 3.30 3.31 3.30 3.27 3.26 3.20 3.19 2.27%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 32.95 24.48 16.02 5.69 30.23 20.20 11.59 100.30%
EPS 4.15 3.87 2.65 0.52 8.35 6.99 6.05 -22.16%
DPS 1.99 1.00 1.00 0.00 1.66 0.66 0.66 108.28%
NAPS 1.0959 1.0992 1.0959 1.0859 1.0827 1.0627 1.0596 2.26%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.45 1.54 1.60 1.69 1.51 1.51 1.57 -
P/RPS 1.46 2.09 3.32 9.87 1.66 2.48 4.50 -52.68%
P/EPS 11.59 13.21 20.03 108.26 6.00 7.17 8.63 21.66%
EY 8.63 7.57 4.99 0.92 16.66 13.95 11.59 -17.80%
DY 4.14 1.95 1.87 0.00 3.31 1.32 1.27 119.37%
P/NAPS 0.44 0.47 0.48 0.52 0.46 0.47 0.49 -6.90%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 22/12/17 28/09/17 29/06/17 30/03/17 29/12/16 29/09/16 -
Price 1.35 1.46 1.48 1.70 1.62 1.49 1.49 -
P/RPS 1.36 1.98 3.07 9.93 1.78 2.45 4.27 -53.26%
P/EPS 10.79 12.52 18.53 108.90 6.44 7.08 8.19 20.11%
EY 9.26 7.99 5.40 0.92 15.53 14.13 12.21 -16.79%
DY 4.44 2.05 2.03 0.00 3.09 1.34 1.34 121.77%
P/NAPS 0.41 0.44 0.45 0.52 0.50 0.47 0.47 -8.68%

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