[CRESNDO] QoQ Quarter Result on 31-Oct-2015 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -45.35%
YoY- -90.66%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 49,219 48,292 61,399 36,538 40,894 55,739 75,605 -24.90%
PBT 49,969 10,274 7,524 6,606 6,294 16,011 47,231 3.83%
Tax -4,900 -2,300 -3,069 -2,607 -2,283 -4,449 -12,304 -45.90%
NP 45,069 7,974 4,455 3,999 4,011 11,562 34,927 18.54%
-
NP to SH 44,405 6,459 3,173 1,687 3,087 9,809 34,403 18.56%
-
Tax Rate 9.81% 22.39% 40.79% 39.46% 36.27% 27.79% 26.05% -
Total Cost 4,150 40,318 56,944 32,539 36,883 44,177 40,678 -78.19%
-
Net Worth 891,453 852,811 690,909 852,618 846,655 851,175 843,854 3.72%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 5,589 - 6,818 - 4,539 - 11,372 -37.74%
Div Payout % 12.59% - 214.88% - 147.06% - 33.06% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 891,453 852,811 690,909 852,618 846,655 851,175 843,854 3.72%
NOSH 279,452 279,610 227,272 227,972 226,985 227,587 227,453 14.72%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 91.57% 16.51% 7.26% 10.94% 9.81% 20.74% 46.20% -
ROE 4.98% 0.76% 0.46% 0.20% 0.36% 1.15% 4.08% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 17.61 17.27 27.02 16.03 18.02 24.49 33.24 -34.55%
EPS 15.89 2.31 1.39 0.74 1.36 4.31 15.12 3.37%
DPS 2.00 0.00 3.00 0.00 2.00 0.00 5.00 -45.74%
NAPS 3.19 3.05 3.04 3.74 3.73 3.74 3.71 -9.58%
Adjusted Per Share Value based on latest NOSH - 227,972
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 5.85 5.74 7.30 4.34 4.86 6.62 8.99 -24.92%
EPS 5.28 0.77 0.38 0.20 0.37 1.17 4.09 18.57%
DPS 0.66 0.00 0.81 0.00 0.54 0.00 1.35 -37.96%
NAPS 1.0595 1.0136 0.8212 1.0134 1.0063 1.0116 1.0029 3.73%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.57 1.65 1.67 1.94 2.28 2.43 2.42 -
P/RPS 8.91 9.55 6.18 12.10 12.66 9.92 7.28 14.43%
P/EPS 9.88 71.43 119.62 262.16 167.65 56.38 16.00 -27.50%
EY 10.12 1.40 0.84 0.38 0.60 1.77 6.25 37.93%
DY 1.27 0.00 1.80 0.00 0.88 0.00 2.07 -27.81%
P/NAPS 0.49 0.54 0.55 0.52 0.61 0.65 0.65 -17.18%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 29/06/16 30/03/16 30/12/15 29/09/15 29/06/15 31/03/15 -
Price 1.49 1.49 1.73 1.78 2.00 2.33 2.49 -
P/RPS 8.46 8.63 6.40 11.11 11.10 9.51 7.49 8.46%
P/EPS 9.38 64.50 123.91 240.54 147.06 54.06 16.46 -31.28%
EY 10.66 1.55 0.81 0.42 0.68 1.85 6.07 45.61%
DY 1.34 0.00 1.73 0.00 1.00 0.00 2.01 -23.70%
P/NAPS 0.47 0.49 0.57 0.48 0.54 0.62 0.67 -21.06%

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