[CRESNDO] QoQ 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- 43.96%
YoY- 175.36%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter 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 74,643 78,010 86,657 71,045 72,006 52,898 -2.20%
PBT 10,021 38,186 59,296 36,162 25,130 30,769 15,487 -25.24%
Tax -2,688 -6,019 -10,909 -9,049 -6,384 -7,948 -3,893 -21.93%
NP 7,333 32,167 48,387 27,113 18,746 22,821 11,594 -26.37%
-
NP to SH 5,543 29,577 47,359 25,892 17,986 22,609 10,091 -33.00%
-
Tax Rate 26.82% 15.76% 18.40% 25.02% 25.40% 25.83% 25.14% -
Total Cost 43,826 42,476 29,623 59,544 52,299 49,185 41,304 4.04%
-
Net Worth 727,661 721,411 667,401 613,766 617,720 596,235 570,529 17.65%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 20,481 - 14,226 - 15,537 - -
Div Payout % - 69.25% - 54.95% - 68.72% - -
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 727,661 721,411 667,401 613,766 617,720 596,235 570,529 17.65%
NOSH 228,106 227,574 220,993 203,233 194,864 194,213 194,057 11.41%
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% 43.09% 62.03% 31.29% 26.39% 31.69% 21.92% -
ROE 0.76% 4.10% 7.10% 4.22% 2.91% 3.79% 1.77% -
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 32.80 35.30 42.64 36.46 37.08 27.26 -12.22%
EPS 2.43 12.99 21.43 12.74 9.23 11.64 5.20 -39.86%
DPS 0.00 9.00 0.00 7.00 0.00 8.00 0.00 -
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 8.87 9.27 10.30 8.44 8.56 6.29 -2.24%
EPS 0.66 3.52 5.63 3.08 2.14 2.69 1.20 -32.94%
DPS 0.00 2.43 0.00 1.69 0.00 1.85 0.00 -
NAPS 0.8648 0.8574 0.7932 0.7295 0.7342 0.7086 0.6781 17.65%
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 8.60 9.32 7.27 6.45 4.67 6.60 59.66%
P/EPS 122.63 21.70 15.35 24.33 25.46 14.86 34.62 132.90%
EY 0.82 4.61 6.51 4.11 3.93 6.73 2.89 -56.92%
DY 0.00 3.19 0.00 2.26 0.00 4.62 0.00 -
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 9.09 9.07 7.60 7.71 5.77 6.68 53.32%
P/EPS 116.87 22.93 14.93 25.43 30.44 18.38 35.00 123.89%
EY 0.86 4.36 6.70 3.93 3.28 5.44 2.86 -55.21%
DY 0.00 3.02 0.00 2.16 0.00 3.74 0.00 -
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