[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 46.67%
YoY- -32.25%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 157,702 71,045 282,578 210,572 157,674 85,746 290,424 -33.46%
PBT 61,292 25,130 79,983 49,213 33,726 18,302 87,809 -21.32%
Tax -15,433 -6,384 -20,371 -12,423 -8,530 -4,675 -21,754 -20.47%
NP 45,859 18,746 59,612 36,790 25,196 13,627 66,055 -21.61%
-
NP to SH 43,878 17,986 55,616 31,713 21,622 12,219 63,517 -21.87%
-
Tax Rate 25.18% 25.40% 25.47% 25.24% 25.29% 25.54% 24.77% -
Total Cost 111,843 52,299 222,966 173,782 132,478 72,119 224,369 -37.15%
-
Net Worth 601,505 617,720 587,739 559,977 550,927 550,689 525,364 9.45%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 13,942 - 22,973 7,618 7,546 - 26,180 -34.32%
Div Payout % 31.77% - 41.31% 24.02% 34.90% - 41.22% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 601,505 617,720 587,739 559,977 550,927 550,689 525,364 9.45%
NOSH 199,173 194,864 191,446 190,468 188,673 185,417 174,539 9.20%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 29.08% 26.39% 21.10% 17.47% 15.98% 15.89% 22.74% -
ROE 7.29% 2.91% 9.46% 5.66% 3.92% 2.22% 12.09% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 79.18 36.46 147.60 110.55 83.57 46.24 166.39 -39.07%
EPS 22.03 9.23 29.05 16.65 11.46 6.59 36.39 -28.45%
DPS 7.00 0.00 12.00 4.00 4.00 0.00 15.00 -39.86%
NAPS 3.02 3.17 3.07 2.94 2.92 2.97 3.01 0.22%
Adjusted Per Share Value based on latest NOSH - 194,057
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 56.23 25.33 100.75 75.08 56.22 30.57 103.55 -33.46%
EPS 15.64 6.41 19.83 11.31 7.71 4.36 22.65 -21.89%
DPS 4.97 0.00 8.19 2.72 2.69 0.00 9.33 -34.31%
NAPS 2.1447 2.2025 2.0956 1.9966 1.9644 1.9635 1.8732 9.45%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 3.10 2.35 1.73 1.80 2.03 1.80 1.66 -
P/RPS 3.92 6.45 1.17 1.63 2.43 3.89 1.00 148.82%
P/EPS 14.07 25.46 5.96 10.81 17.71 27.31 4.56 112.08%
EY 7.11 3.93 16.79 9.25 5.65 3.66 21.92 -52.82%
DY 2.26 0.00 6.94 2.22 1.97 0.00 9.04 -60.34%
P/NAPS 1.03 0.74 0.56 0.61 0.70 0.61 0.55 51.99%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.24 2.81 2.14 1.82 1.86 1.83 1.92 -
P/RPS 4.09 7.71 1.45 1.65 2.23 3.96 1.15 133.17%
P/EPS 14.71 30.44 7.37 10.93 16.23 27.77 5.28 98.11%
EY 6.80 3.28 13.57 9.15 6.16 3.60 18.95 -49.53%
DY 2.16 0.00 5.61 2.20 2.15 0.00 7.81 -57.58%
P/NAPS 1.07 0.89 0.70 0.62 0.64 0.62 0.64 40.90%

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