[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2017 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 45.98%
YoY- -44.63%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 149,365 54,452 277,218 205,963 134,789 47,851 254,359 -29.94%
PBT 21,098 4,441 50,961 45,952 31,502 6,628 81,131 -59.35%
Tax -3,849 1,579 -13,490 -11,196 -7,713 -1,181 -6,887 -32.22%
NP 17,249 6,020 37,471 34,756 23,789 5,447 74,244 -62.30%
-
NP to SH 14,231 3,240 34,947 32,582 22,319 4,362 70,289 -65.62%
-
Tax Rate 18.24% -35.56% 26.47% 24.36% 24.48% 17.82% 8.49% -
Total Cost 132,116 48,432 239,747 171,207 111,000 42,404 180,115 -18.71%
-
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 8,382 - 16,765 8,382 8,382 - 13,971 -28.93%
Div Payout % 58.90% - 47.97% 25.73% 37.56% - 19.88% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 11.55% 11.06% 13.52% 16.87% 17.65% 11.38% 29.19% -
ROE 1.61% 0.37% 3.79% 3.52% 2.42% 0.48% 7.72% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 53.46 19.49 99.21 73.71 48.24 17.13 91.03 -29.93%
EPS 5.09 1.16 12.51 11.66 7.99 1.56 25.15 -65.62%
DPS 3.00 0.00 6.00 3.00 3.00 0.00 5.00 -28.92%
NAPS 3.16 3.14 3.30 3.31 3.30 3.27 3.26 -2.06%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 17.75 6.47 32.95 24.48 16.02 5.69 30.23 -29.94%
EPS 1.69 0.39 4.15 3.87 2.65 0.52 8.35 -65.62%
DPS 1.00 0.00 1.99 1.00 1.00 0.00 1.66 -28.73%
NAPS 1.0494 1.0428 1.0959 1.0992 1.0959 1.0859 1.0827 -2.06%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.36 1.31 1.45 1.54 1.60 1.69 1.51 -
P/RPS 2.54 6.72 1.46 2.09 3.32 9.87 1.66 32.88%
P/EPS 26.70 112.97 11.59 13.21 20.03 108.26 6.00 171.28%
EY 3.74 0.89 8.63 7.57 4.99 0.92 16.66 -63.16%
DY 2.21 0.00 4.14 1.95 1.87 0.00 3.31 -23.66%
P/NAPS 0.43 0.42 0.44 0.47 0.48 0.52 0.46 -4.40%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 29/03/18 22/12/17 28/09/17 29/06/17 30/03/17 -
Price 1.33 1.29 1.35 1.46 1.48 1.70 1.62 -
P/RPS 2.49 6.62 1.36 1.98 3.07 9.93 1.78 25.15%
P/EPS 26.11 111.25 10.79 12.52 18.53 108.90 6.44 154.91%
EY 3.83 0.90 9.26 7.99 5.40 0.92 15.53 -60.77%
DY 2.26 0.00 4.44 2.05 2.03 0.00 3.09 -18.86%
P/NAPS 0.42 0.41 0.41 0.44 0.45 0.52 0.50 -11.00%

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