[CRESNDO] QoQ 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- -70.7%
YoY- -61.84%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 40,894 55,739 75,605 72,598 69,536 51,159 74,643 -33.11%
PBT 6,294 16,011 47,231 26,763 71,681 10,021 38,186 -70.03%
Tax -2,283 -4,449 -12,304 -6,771 -9,392 -2,688 -6,019 -47.69%
NP 4,011 11,562 34,927 19,992 62,289 7,333 32,167 -75.13%
-
NP to SH 3,087 9,809 34,403 18,071 61,679 5,543 29,577 -77.92%
-
Tax Rate 36.27% 27.79% 26.05% 25.30% 13.10% 26.82% 15.76% -
Total Cost 36,883 44,177 40,678 52,606 7,247 43,826 42,476 -9.00%
-
Net Worth 846,655 851,175 843,854 769,269 765,010 727,661 721,411 11.29%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 4,539 - 11,372 - 15,937 - 20,481 -63.47%
Div Payout % 147.06% - 33.06% - 25.84% - 69.25% -
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 846,655 851,175 843,854 769,269 765,010 727,661 721,411 11.29%
NOSH 226,985 227,587 227,453 227,594 227,681 228,106 227,574 -0.17%
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 9.81% 20.74% 46.20% 27.54% 89.58% 14.33% 43.09% -
ROE 0.36% 1.15% 4.08% 2.35% 8.06% 0.76% 4.10% -
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 18.02 24.49 33.24 31.90 30.54 22.43 32.80 -32.99%
EPS 1.36 4.31 15.12 7.94 27.09 2.43 12.99 -77.87%
DPS 2.00 0.00 5.00 0.00 7.00 0.00 9.00 -63.41%
NAPS 3.73 3.74 3.71 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 4.86 6.62 8.99 8.63 8.26 6.08 8.87 -33.11%
EPS 0.37 1.17 4.09 2.15 7.33 0.66 3.52 -77.81%
DPS 0.54 0.00 1.35 0.00 1.89 0.00 2.43 -63.41%
NAPS 1.0063 1.0116 1.0029 0.9143 0.9092 0.8648 0.8574 11.29%
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 12.66 9.92 7.28 8.78 9.69 13.29 8.60 29.49%
P/EPS 167.65 56.38 16.00 35.26 10.93 122.63 21.70 292.27%
EY 0.60 1.77 6.25 2.84 9.15 0.82 4.61 -74.41%
DY 0.88 0.00 2.07 0.00 2.36 0.00 3.19 -57.72%
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 11.10 9.51 7.49 7.52 9.27 12.66 9.09 14.28%
P/EPS 147.06 54.06 16.46 30.23 10.45 116.87 22.93 246.36%
EY 0.68 1.85 6.07 3.31 9.57 0.86 4.36 -71.12%
DY 1.00 0.00 2.01 0.00 2.47 0.00 3.02 -52.23%
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