[CRESNDO] QoQ Annualized 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- -15.41%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized 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 193,266 222,956 268,898 257,724 241,390 204,636 310,355 -27.14%
PBT 44,610 64,044 155,696 144,620 163,404 40,084 159,013 -57.24%
Tax -13,464 -17,796 -31,155 -25,134 -24,160 -10,752 -32,361 -44.35%
NP 31,146 46,248 124,541 119,485 139,244 29,332 126,652 -60.84%
-
NP to SH 25,792 39,236 119,696 113,724 134,444 22,172 121,053 -64.42%
-
Tax Rate 30.18% 27.79% 20.01% 17.38% 14.79% 26.82% 20.35% -
Total Cost 162,120 176,708 144,357 138,238 102,146 175,304 183,703 -8.01%
-
Net Worth 848,361 851,175 842,203 769,389 765,128 727,661 671,561 16.90%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 9,097 - 27,314 21,245 31,880 - 33,895 -58.49%
Div Payout % 35.27% - 22.82% 18.68% 23.71% - 28.00% -
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 848,361 851,175 842,203 769,389 765,128 727,661 671,561 16.90%
NOSH 227,442 227,587 227,622 227,630 227,716 228,106 211,848 4.86%
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 16.12% 20.74% 46.32% 46.36% 57.68% 14.33% 40.81% -
ROE 3.04% 4.61% 14.21% 14.78% 17.57% 3.05% 18.03% -
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 84.97 97.97 118.13 113.22 106.00 89.71 146.50 -30.52%
EPS 11.34 17.24 52.59 49.96 59.04 9.72 57.14 -66.07%
DPS 4.00 0.00 12.00 9.33 14.00 0.00 16.00 -60.41%
NAPS 3.73 3.74 3.70 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 22.97 26.50 31.96 30.63 28.69 24.32 36.89 -27.14%
EPS 3.07 4.66 14.23 13.52 15.98 2.64 14.39 -64.39%
DPS 1.08 0.00 3.25 2.53 3.79 0.00 4.03 -58.53%
NAPS 1.0083 1.0116 1.001 0.9144 0.9094 0.8648 0.7982 16.90%
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 2.68 2.48 2.05 2.47 2.79 3.32 1.92 24.97%
P/EPS 20.11 14.10 4.60 5.60 5.01 30.66 4.94 155.60%
EY 4.97 7.09 21.73 17.84 19.95 3.26 20.26 -60.91%
DY 1.75 0.00 4.96 3.33 4.73 0.00 5.67 -54.42%
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 2.35 2.38 2.11 2.12 2.67 3.17 2.03 10.28%
P/EPS 17.64 13.52 4.74 4.80 4.79 29.22 5.22 125.69%
EY 5.67 7.40 21.12 20.82 20.86 3.42 19.17 -55.70%
DY 2.00 0.00 4.82 3.89 4.95 0.00 5.37 -48.32%
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