[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2018 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -90.73%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 295,600 218,776 149,365 54,452 277,218 205,963 134,789 68.55%
PBT 53,241 38,494 21,098 4,441 50,961 45,952 31,502 41.75%
Tax -12,823 -8,722 -3,849 1,579 -13,490 -11,196 -7,713 40.20%
NP 40,418 29,772 17,249 6,020 37,471 34,756 23,789 42.24%
-
NP to SH 37,387 26,205 14,231 3,240 34,947 32,582 22,319 40.91%
-
Tax Rate 24.08% 22.66% 18.24% -35.56% 26.47% 24.36% 24.48% -
Total Cost 255,182 189,004 132,116 48,432 239,747 171,207 111,000 73.92%
-
Net Worth 896,935 885,758 882,964 877,375 922,082 924,876 922,082 -1.82%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 16,765 8,382 8,382 - 16,765 8,382 8,382 58.54%
Div Payout % 44.84% 31.99% 58.90% - 47.97% 25.73% 37.56% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 896,935 885,758 882,964 877,375 922,082 924,876 922,082 -1.82%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 13.67% 13.61% 11.55% 11.06% 13.52% 16.87% 17.65% -
ROE 4.17% 2.96% 1.61% 0.37% 3.79% 3.52% 2.42% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 105.79 78.30 53.46 19.49 99.21 73.71 48.24 68.55%
EPS 13.38 9.38 5.09 1.16 12.51 11.66 7.99 40.88%
DPS 6.00 3.00 3.00 0.00 6.00 3.00 3.00 58.53%
NAPS 3.21 3.17 3.16 3.14 3.30 3.31 3.30 -1.82%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 35.13 26.00 17.75 6.47 32.95 24.48 16.02 68.54%
EPS 4.44 3.11 1.69 0.39 4.15 3.87 2.65 40.93%
DPS 1.99 1.00 1.00 0.00 1.99 1.00 1.00 58.01%
NAPS 1.066 1.0527 1.0494 1.0428 1.0959 1.0992 1.0959 -1.82%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 1.25 1.30 1.36 1.31 1.45 1.54 1.60 -
P/RPS 1.18 1.66 2.54 6.72 1.46 2.09 3.32 -49.72%
P/EPS 9.34 13.86 26.70 112.97 11.59 13.21 20.03 -39.78%
EY 10.70 7.21 3.74 0.89 8.63 7.57 4.99 66.05%
DY 4.80 2.31 2.21 0.00 4.14 1.95 1.87 87.14%
P/NAPS 0.39 0.41 0.43 0.42 0.44 0.47 0.48 -12.89%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 27/12/18 27/09/18 28/06/18 29/03/18 22/12/17 28/09/17 -
Price 1.29 1.21 1.33 1.29 1.35 1.46 1.48 -
P/RPS 1.22 1.55 2.49 6.62 1.36 1.98 3.07 -45.85%
P/EPS 9.64 12.90 26.11 111.25 10.79 12.52 18.53 -35.23%
EY 10.37 7.75 3.83 0.90 9.26 7.99 5.40 54.31%
DY 4.65 2.48 2.26 0.00 4.44 2.05 2.03 73.50%
P/NAPS 0.40 0.38 0.42 0.41 0.41 0.44 0.45 -7.53%

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