[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2019 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- -75.47%
YoY- 183.02%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 258,240 183,307 126,561 60,538 295,600 218,776 149,365 43.90%
PBT 46,848 39,102 29,536 14,303 53,241 38,494 21,098 69.95%
Tax -16,263 -13,050 -8,812 -4,272 -12,823 -8,722 -3,849 160.67%
NP 30,585 26,052 20,724 10,031 40,418 29,772 17,249 46.34%
-
NP to SH 27,941 23,951 18,983 9,170 37,387 26,205 14,231 56.60%
-
Tax Rate 34.71% 33.37% 29.83% 29.87% 24.08% 22.66% 18.24% -
Total Cost 227,655 157,255 105,837 50,507 255,182 189,004 132,116 43.58%
-
Net Worth 902,523 899,729 902,523 902,523 896,935 885,758 882,964 1.46%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 8,382 8,382 8,382 - 16,765 8,382 8,382 0.00%
Div Payout % 30.00% 35.00% 44.16% - 44.84% 31.99% 58.90% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 902,523 899,729 902,523 902,523 896,935 885,758 882,964 1.46%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 11.84% 14.21% 16.37% 16.57% 13.67% 13.61% 11.55% -
ROE 3.10% 2.66% 2.10% 1.02% 4.17% 2.96% 1.61% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 92.42 65.60 45.29 21.67 105.79 78.30 53.46 43.89%
EPS 10.00 8.57 6.79 3.28 13.38 9.38 5.09 56.67%
DPS 3.00 3.00 3.00 0.00 6.00 3.00 3.00 0.00%
NAPS 3.23 3.22 3.23 3.23 3.21 3.17 3.16 1.46%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 30.69 21.79 15.04 7.20 35.13 26.00 17.75 43.91%
EPS 3.32 2.85 2.26 1.09 4.44 3.11 1.69 56.66%
DPS 1.00 1.00 1.00 0.00 1.99 1.00 1.00 0.00%
NAPS 1.0727 1.0693 1.0727 1.0727 1.066 1.0527 1.0494 1.47%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.20 1.18 1.24 1.27 1.25 1.30 1.36 -
P/RPS 1.30 1.80 2.74 5.86 1.18 1.66 2.54 -35.93%
P/EPS 12.00 13.77 18.25 38.70 9.34 13.86 26.70 -41.24%
EY 8.33 7.26 5.48 2.58 10.70 7.21 3.74 70.30%
DY 2.50 2.54 2.42 0.00 4.80 2.31 2.21 8.54%
P/NAPS 0.37 0.37 0.38 0.39 0.39 0.41 0.43 -9.50%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 27/03/20 27/12/19 27/09/19 27/06/19 26/03/19 27/12/18 27/09/18 -
Price 0.835 1.24 1.20 1.24 1.29 1.21 1.33 -
P/RPS 0.90 1.89 2.65 5.72 1.22 1.55 2.49 -49.16%
P/EPS 8.35 14.47 17.66 37.78 9.64 12.90 26.11 -53.13%
EY 11.98 6.91 5.66 2.65 10.37 7.75 3.83 113.43%
DY 3.59 2.42 2.50 0.00 4.65 2.48 2.26 36.02%
P/NAPS 0.26 0.39 0.37 0.38 0.40 0.38 0.42 -27.30%

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