[CRESNDO] QoQ Annualized Quarter Result on 30-Apr-2015 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -67.22%
YoY- 76.96%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 194,570 177,561 193,266 222,956 268,898 257,724 241,390 -13.35%
PBT 36,370 38,461 44,610 64,044 155,696 144,620 163,404 -63.17%
Tax -12,408 -12,452 -13,464 -17,796 -31,155 -25,134 -24,160 -35.79%
NP 23,962 26,009 31,146 46,248 124,541 119,485 139,244 -68.96%
-
NP to SH 17,690 19,357 25,792 39,236 119,696 113,724 134,444 -74.03%
-
Tax Rate 34.12% 32.38% 30.18% 27.79% 20.01% 17.38% 14.79% -
Total Cost 170,608 151,552 162,120 176,708 144,357 138,238 102,146 40.64%
-
Net Worth 691,609 851,055 848,361 851,175 842,203 769,389 765,128 -6.49%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 11,375 6,068 9,097 - 27,314 21,245 31,880 -49.59%
Div Payout % 64.30% 31.35% 35.27% - 22.82% 18.68% 23.71% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 691,609 851,055 848,361 851,175 842,203 769,389 765,128 -6.49%
NOSH 227,503 227,554 227,442 227,587 227,622 227,630 227,716 -0.06%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 12.32% 14.65% 16.12% 20.74% 46.32% 46.36% 57.68% -
ROE 2.56% 2.27% 3.04% 4.61% 14.21% 14.78% 17.57% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 85.52 78.03 84.97 97.97 118.13 113.22 106.00 -13.30%
EPS 7.78 8.51 11.34 17.24 52.59 49.96 59.04 -74.00%
DPS 5.00 2.67 4.00 0.00 12.00 9.33 14.00 -49.56%
NAPS 3.04 3.74 3.73 3.74 3.70 3.38 3.36 -6.43%
Adjusted Per Share Value based on latest NOSH - 227,587
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 23.12 21.10 22.97 26.50 31.96 30.63 28.69 -13.36%
EPS 2.10 2.30 3.07 4.66 14.23 13.52 15.98 -74.05%
DPS 1.35 0.72 1.08 0.00 3.25 2.53 3.79 -49.65%
NAPS 0.822 1.0115 1.0083 1.0116 1.001 0.9144 0.9094 -6.49%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.67 1.94 2.28 2.43 2.42 2.80 2.96 -
P/RPS 1.95 2.49 2.68 2.48 2.05 2.47 2.79 -21.19%
P/EPS 21.48 22.81 20.11 14.10 4.60 5.60 5.01 163.21%
EY 4.66 4.38 4.97 7.09 21.73 17.84 19.95 -61.97%
DY 2.99 1.37 1.75 0.00 4.96 3.33 4.73 -26.28%
P/NAPS 0.55 0.52 0.61 0.65 0.65 0.83 0.88 -26.83%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 30/12/15 29/09/15 29/06/15 31/03/15 30/12/14 29/09/14 -
Price 1.73 1.78 2.00 2.33 2.49 2.40 2.83 -
P/RPS 2.02 2.28 2.35 2.38 2.11 2.12 2.67 -16.92%
P/EPS 22.25 20.92 17.64 13.52 4.74 4.80 4.79 177.61%
EY 4.49 4.78 5.67 7.40 21.12 20.82 20.86 -63.98%
DY 2.89 1.50 2.00 0.00 4.82 3.89 4.95 -30.07%
P/NAPS 0.57 0.48 0.54 0.62 0.67 0.71 0.84 -22.72%

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