[CRESNDO] QoQ Quarter Result on 30-Apr-2016 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 103.56%
YoY- -34.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 84,403 72,445 49,219 48,292 61,399 36,538 40,894 61.75%
PBT 7,997 12,891 49,969 10,274 7,524 6,606 6,294 17.22%
Tax 4,233 -3,920 -4,900 -2,300 -3,069 -2,607 -2,283 -
NP 12,230 8,971 45,069 7,974 4,455 3,999 4,011 109.56%
-
NP to SH 11,442 7,983 44,405 6,459 3,173 1,687 3,087 138.55%
-
Tax Rate -52.93% 30.41% 9.81% 22.39% 40.79% 39.46% 36.27% -
Total Cost 72,173 63,474 4,150 40,318 56,944 32,539 36,883 56.12%
-
Net Worth 910,928 894,172 891,453 852,811 690,909 852,618 846,655 4.97%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 8,382 - 5,589 - 6,818 - 4,539 50.23%
Div Payout % 73.26% - 12.59% - 214.88% - 147.06% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 910,928 894,172 891,453 852,811 690,909 852,618 846,655 4.97%
NOSH 280,462 280,462 279,452 279,610 227,272 227,972 226,985 15.07%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 14.49% 12.38% 91.57% 16.51% 7.26% 10.94% 9.81% -
ROE 1.26% 0.89% 4.98% 0.76% 0.46% 0.20% 0.36% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 30.21 25.93 17.61 17.27 27.02 16.03 18.02 40.90%
EPS 4.09 2.86 15.89 2.31 1.39 0.74 1.36 107.65%
DPS 3.00 0.00 2.00 0.00 3.00 0.00 2.00 30.87%
NAPS 3.26 3.20 3.19 3.05 3.04 3.74 3.73 -8.55%
Adjusted Per Share Value based on latest NOSH - 279,610
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 10.03 8.61 5.85 5.74 7.30 4.34 4.86 61.74%
EPS 1.36 0.95 5.28 0.77 0.38 0.20 0.37 137.23%
DPS 1.00 0.00 0.66 0.00 0.81 0.00 0.54 50.51%
NAPS 1.0827 1.0627 1.0595 1.0136 0.8212 1.0134 1.0063 4.97%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.51 1.51 1.57 1.65 1.67 1.94 2.28 -
P/RPS 5.00 5.82 8.91 9.55 6.18 12.10 12.66 -46.01%
P/EPS 36.88 52.85 9.88 71.43 119.62 262.16 167.65 -63.39%
EY 2.71 1.89 10.12 1.40 0.84 0.38 0.60 171.99%
DY 1.99 0.00 1.27 0.00 1.80 0.00 0.88 71.85%
P/NAPS 0.46 0.47 0.49 0.54 0.55 0.52 0.61 -17.08%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 29/12/16 29/09/16 29/06/16 30/03/16 30/12/15 29/09/15 -
Price 1.62 1.49 1.49 1.49 1.73 1.78 2.00 -
P/RPS 5.36 5.75 8.46 8.63 6.40 11.11 11.10 -38.31%
P/EPS 39.56 52.15 9.38 64.50 123.91 240.54 147.06 -58.16%
EY 2.53 1.92 10.66 1.55 0.81 0.42 0.68 139.15%
DY 1.85 0.00 1.34 0.00 1.73 0.00 1.00 50.41%
P/NAPS 0.50 0.47 0.47 0.49 0.57 0.48 0.54 -4.97%

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