[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 143.96%
YoY- 102.93%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 51,159 310,355 235,712 157,702 71,045 282,578 210,572 -61.16%
PBT 10,021 159,013 120,588 61,292 25,130 79,983 49,213 -65.48%
Tax -2,688 -32,361 -26,342 -15,433 -6,384 -20,371 -12,423 -64.05%
NP 7,333 126,652 94,246 45,859 18,746 59,612 36,790 -65.97%
-
NP to SH 5,543 121,053 91,237 43,878 17,986 55,616 31,713 -68.83%
-
Tax Rate 26.82% 20.35% 21.84% 25.18% 25.40% 25.47% 25.24% -
Total Cost 43,826 183,703 141,466 111,843 52,299 222,966 173,782 -60.18%
-
Net Worth 727,661 671,561 623,666 601,505 617,720 587,739 559,977 19.13%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 33,895 14,455 13,942 - 22,973 7,618 -
Div Payout % - 28.00% 15.84% 31.77% - 41.31% 24.02% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 727,661 671,561 623,666 601,505 617,720 587,739 559,977 19.13%
NOSH 228,106 211,848 206,511 199,173 194,864 191,446 190,468 12.81%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 14.33% 40.81% 39.98% 29.08% 26.39% 21.10% 17.47% -
ROE 0.76% 18.03% 14.63% 7.29% 2.91% 9.46% 5.66% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 22.43 146.50 114.14 79.18 36.46 147.60 110.55 -65.57%
EPS 2.43 57.14 44.18 22.03 9.23 29.05 16.65 -72.37%
DPS 0.00 16.00 7.00 7.00 0.00 12.00 4.00 -
NAPS 3.19 3.17 3.02 3.02 3.17 3.07 2.94 5.60%
Adjusted Per Share Value based on latest NOSH - 203,233
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 6.08 36.89 28.01 18.74 8.44 33.58 25.03 -61.16%
EPS 0.66 14.39 10.84 5.21 2.14 6.61 3.77 -68.80%
DPS 0.00 4.03 1.72 1.66 0.00 2.73 0.91 -
NAPS 0.8648 0.7982 0.7412 0.7149 0.7342 0.6985 0.6655 19.13%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.98 2.82 3.29 3.10 2.35 1.73 1.80 -
P/RPS 13.29 1.92 2.88 3.92 6.45 1.17 1.63 306.65%
P/EPS 122.63 4.94 7.45 14.07 25.46 5.96 10.81 407.12%
EY 0.82 20.26 13.43 7.11 3.93 16.79 9.25 -80.20%
DY 0.00 5.67 2.13 2.26 0.00 6.94 2.22 -
P/NAPS 0.93 0.89 1.09 1.03 0.74 0.56 0.61 32.56%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 -
Price 2.84 2.98 3.20 3.24 2.81 2.14 1.82 -
P/RPS 12.66 2.03 2.80 4.09 7.71 1.45 1.65 290.46%
P/EPS 116.87 5.22 7.24 14.71 30.44 7.37 10.93 387.46%
EY 0.86 19.17 13.81 6.80 3.28 13.57 9.15 -79.41%
DY 0.00 5.37 2.19 2.16 0.00 5.61 2.20 -
P/NAPS 0.89 0.94 1.06 1.07 0.89 0.70 0.62 27.33%

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