[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2021 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
16-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- -72.83%
YoY- 279.42%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 217,155 162,554 110,913 62,488 224,168 152,398 84,590 87.16%
PBT 33,490 28,998 20,486 12,112 42,401 31,327 10,963 110.10%
Tax -9,766 -10,499 -6,740 -4,026 -12,621 -9,495 -4,186 75.63%
NP 23,724 18,499 13,746 8,086 29,780 21,832 6,777 130.02%
-
NP to SH 21,257 16,978 12,636 7,281 26,802 20,089 5,682 140.41%
-
Tax Rate 29.16% 36.21% 32.90% 33.24% 29.77% 30.31% 38.18% -
Total Cost 193,431 144,055 97,167 54,402 194,388 130,566 77,813 83.20%
-
Net Worth 919,288 913,700 922,082 922,082 913,700 913,700 905,317 1.02%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 11,176 5,588 5,588 - 16,765 11,176 5,588 58.53%
Div Payout % 52.58% 32.92% 44.23% - 62.55% 55.64% 98.35% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 919,288 913,700 922,082 922,082 913,700 913,700 905,317 1.02%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 10.92% 11.38% 12.39% 12.94% 13.28% 14.33% 8.01% -
ROE 2.31% 1.86% 1.37% 0.79% 2.93% 2.20% 0.63% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 77.72 58.18 39.69 22.36 80.23 54.54 30.27 87.18%
EPS 7.61 6.08 4.52 2.61 9.59 7.19 2.03 140.73%
DPS 4.00 2.00 2.00 0.00 6.00 4.00 2.00 58.53%
NAPS 3.29 3.27 3.30 3.30 3.27 3.27 3.24 1.02%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 25.81 19.32 13.18 7.43 26.64 18.11 10.05 87.21%
EPS 2.53 2.02 1.50 0.87 3.19 2.39 0.68 139.53%
DPS 1.33 0.66 0.66 0.00 1.99 1.33 0.66 59.33%
NAPS 1.0926 1.0859 1.0959 1.0959 1.0859 1.0859 1.076 1.02%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.20 1.23 1.23 1.22 1.02 0.865 0.90 -
P/RPS 1.54 2.11 3.10 5.46 1.27 1.59 2.97 -35.38%
P/EPS 15.77 20.24 27.20 46.82 10.63 12.03 44.26 -49.64%
EY 6.34 4.94 3.68 2.14 9.40 8.31 2.26 98.53%
DY 3.33 1.63 1.63 0.00 5.88 4.62 2.22 30.94%
P/NAPS 0.36 0.38 0.37 0.37 0.31 0.26 0.28 18.18%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 30/03/22 28/12/21 28/09/21 16/07/21 16/04/21 29/12/20 28/09/20 -
Price 1.20 1.20 1.20 1.25 1.14 1.02 0.88 -
P/RPS 1.54 2.06 3.02 5.59 1.42 1.87 2.91 -34.49%
P/EPS 15.77 19.75 26.54 47.97 11.88 14.19 43.28 -48.89%
EY 6.34 5.06 3.77 2.08 8.41 7.05 2.31 95.66%
DY 3.33 1.67 1.67 0.00 5.26 3.92 2.27 29.01%
P/NAPS 0.36 0.37 0.36 0.38 0.35 0.31 0.27 21.07%

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