[CRESNDO] QoQ 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- 7.32%
YoY- -53.59%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 86,657 71,045 72,006 52,898 71,928 85,746 70,610 14.64%
PBT 36,162 25,130 30,769 15,487 15,424 18,302 22,865 35.78%
Tax -9,049 -6,384 -7,948 -3,893 -3,855 -4,675 -5,818 34.27%
NP 27,113 18,746 22,821 11,594 11,569 13,627 17,047 36.29%
-
NP to SH 25,892 17,986 22,609 10,091 9,403 12,219 16,709 33.94%
-
Tax Rate 25.02% 25.40% 25.83% 25.14% 24.99% 25.54% 25.45% -
Total Cost 59,544 52,299 49,185 41,304 60,359 72,119 53,563 7.31%
-
Net Worth 613,766 617,720 596,235 570,529 559,200 550,689 527,952 10.57%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 14,226 - 15,537 - 7,660 - 12,360 9.83%
Div Payout % 54.95% - 68.72% - 81.47% - 73.97% -
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 613,766 617,720 596,235 570,529 559,200 550,689 527,952 10.57%
NOSH 203,233 194,864 194,213 194,057 191,507 185,417 176,572 9.83%
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 31.29% 26.39% 31.69% 21.92% 16.08% 15.89% 24.14% -
ROE 4.22% 2.91% 3.79% 1.77% 1.68% 2.22% 3.16% -
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 42.64 36.46 37.08 27.26 37.56 46.24 39.99 4.37%
EPS 12.74 9.23 11.64 5.20 4.91 6.59 9.47 21.88%
DPS 7.00 0.00 8.00 0.00 4.00 0.00 7.00 0.00%
NAPS 3.02 3.17 3.07 2.94 2.92 2.97 2.99 0.66%
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 30.90 25.33 25.67 18.86 25.65 30.57 25.18 14.63%
EPS 9.23 6.41 8.06 3.60 3.35 4.36 5.96 33.89%
DPS 5.07 0.00 5.54 0.00 2.73 0.00 4.41 9.75%
NAPS 2.1884 2.2025 2.1259 2.0342 1.9939 1.9635 1.8824 10.57%
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 7.27 6.45 4.67 6.60 5.40 3.89 4.15 45.36%
P/EPS 24.33 25.46 14.86 34.62 41.34 27.31 17.54 24.40%
EY 4.11 3.93 6.73 2.89 2.42 3.66 5.70 -19.60%
DY 2.26 0.00 4.62 0.00 1.97 0.00 4.22 -34.07%
P/NAPS 1.03 0.74 0.56 0.61 0.70 0.61 0.56 50.17%
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 7.60 7.71 5.77 6.68 4.95 3.96 4.80 35.88%
P/EPS 25.43 30.44 18.38 35.00 37.88 27.77 20.29 16.26%
EY 3.93 3.28 5.44 2.86 2.64 3.60 4.93 -14.03%
DY 2.16 0.00 3.74 0.00 2.15 0.00 3.65 -29.53%
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