[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 26.88%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 96,633 55,739 268,898 193,293 120,695 51,159 310,355 -54.15%
PBT 22,305 16,011 155,696 108,465 81,702 10,021 159,013 -73.10%
Tax -6,732 -4,449 -31,155 -18,851 -12,080 -2,688 -32,361 -64.99%
NP 15,573 11,562 124,541 89,614 69,622 7,333 126,652 -75.36%
-
NP to SH 12,896 9,809 119,696 85,293 67,222 5,543 121,053 -77.61%
-
Tax Rate 30.18% 27.79% 20.01% 17.38% 14.79% 26.82% 20.35% -
Total Cost 81,060 44,177 144,357 103,679 51,073 43,826 183,703 -42.12%
-
Net Worth 848,361 851,175 842,203 769,389 765,128 727,661 671,561 16.90%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 4,548 - 27,314 15,934 15,940 - 33,895 -73.88%
Div Payout % 35.27% - 22.82% 18.68% 23.71% - 28.00% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 848,361 851,175 842,203 769,389 765,128 727,661 671,561 16.90%
NOSH 227,442 227,587 227,622 227,630 227,716 228,106 211,848 4.86%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 16.12% 20.74% 46.32% 46.36% 57.68% 14.33% 40.81% -
ROE 1.52% 1.15% 14.21% 11.09% 8.79% 0.76% 18.03% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 42.49 24.49 118.13 84.92 53.00 22.43 146.50 -56.28%
EPS 5.67 4.31 52.59 37.47 29.52 2.43 57.14 -78.65%
DPS 2.00 0.00 12.00 7.00 7.00 0.00 16.00 -75.09%
NAPS 3.73 3.74 3.70 3.38 3.36 3.19 3.17 11.48%
Adjusted Per Share Value based on latest NOSH - 227,594
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 34.45 19.87 95.88 68.92 43.03 18.24 110.66 -54.16%
EPS 4.60 3.50 42.68 30.41 23.97 1.98 43.16 -77.61%
DPS 1.62 0.00 9.74 5.68 5.68 0.00 12.09 -73.91%
NAPS 3.0249 3.0349 3.0029 2.7433 2.7281 2.5945 2.3945 16.90%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.28 2.43 2.42 2.80 2.96 2.98 2.82 -
P/RPS 5.37 9.92 2.05 3.30 5.58 13.29 1.92 98.88%
P/EPS 40.21 56.38 4.60 7.47 10.03 122.63 4.94 306.19%
EY 2.49 1.77 21.73 13.38 9.97 0.82 20.26 -75.37%
DY 0.88 0.00 4.96 2.50 2.36 0.00 5.67 -71.21%
P/NAPS 0.61 0.65 0.65 0.83 0.88 0.93 0.89 -22.31%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 29/06/15 31/03/15 30/12/14 29/09/14 26/06/14 28/03/14 -
Price 2.00 2.33 2.49 2.40 2.83 2.84 2.98 -
P/RPS 4.71 9.51 2.11 2.83 5.34 12.66 2.03 75.53%
P/EPS 35.27 54.06 4.74 6.41 9.59 116.87 5.22 258.65%
EY 2.84 1.85 21.12 15.61 10.43 0.86 19.17 -72.09%
DY 1.00 0.00 4.82 2.92 2.47 0.00 5.37 -67.49%
P/NAPS 0.54 0.62 0.67 0.71 0.84 0.89 0.94 -30.96%

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