[CRESNDO] QoQ Annualized 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- -24.95%
YoY- -82.98%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized 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 195,022 193,168 194,570 177,561 193,266 222,956 268,898 -19.29%
PBT 120,486 41,096 36,370 38,461 44,610 64,044 155,696 -15.72%
Tax -14,400 -9,200 -12,408 -12,452 -13,464 -17,796 -31,155 -40.24%
NP 106,086 31,896 23,962 26,009 31,146 46,248 124,541 -10.14%
-
NP to SH 101,728 25,836 17,690 19,357 25,792 39,236 119,696 -10.28%
-
Tax Rate 11.95% 22.39% 34.12% 32.38% 30.18% 27.79% 20.01% -
Total Cost 88,936 161,272 170,608 151,552 162,120 176,708 144,357 -27.61%
-
Net Worth 891,517 852,811 691,609 851,055 848,361 851,175 842,203 3.87%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 11,178 - 11,375 6,068 9,097 - 27,314 -44.90%
Div Payout % 10.99% - 64.30% 31.35% 35.27% - 22.82% -
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 891,517 852,811 691,609 851,055 848,361 851,175 842,203 3.87%
NOSH 279,472 279,610 227,503 227,554 227,442 227,587 227,622 14.67%
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 54.40% 16.51% 12.32% 14.65% 16.12% 20.74% 46.32% -
ROE 11.41% 3.03% 2.56% 2.27% 3.04% 4.61% 14.21% -
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 69.78 69.08 85.52 78.03 84.97 97.97 118.13 -29.62%
EPS 36.40 9.24 7.78 8.51 11.34 17.24 52.59 -21.77%
DPS 4.00 0.00 5.00 2.67 4.00 0.00 12.00 -51.95%
NAPS 3.19 3.05 3.04 3.74 3.73 3.74 3.70 -9.42%
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 23.18 22.96 23.12 21.10 22.97 26.50 31.96 -19.29%
EPS 12.09 3.07 2.10 2.30 3.07 4.66 14.23 -10.30%
DPS 1.33 0.00 1.35 0.72 1.08 0.00 3.25 -44.90%
NAPS 1.0596 1.0136 0.822 1.0115 1.0083 1.0116 1.001 3.86%
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 2.25 2.39 1.95 2.49 2.68 2.48 2.05 6.40%
P/EPS 4.31 17.86 21.48 22.81 20.11 14.10 4.60 -4.25%
EY 23.18 5.60 4.66 4.38 4.97 7.09 21.73 4.40%
DY 2.55 0.00 2.99 1.37 1.75 0.00 4.96 -35.85%
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 2.14 2.16 2.02 2.28 2.35 2.38 2.11 0.94%
P/EPS 4.09 16.13 22.25 20.92 17.64 13.52 4.74 -9.37%
EY 24.43 6.20 4.49 4.78 5.67 7.40 21.12 10.20%
DY 2.68 0.00 2.89 1.50 2.00 0.00 4.82 -32.40%
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