[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2019 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- -15.89%
YoY- -8.6%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 169,180 172,744 258,240 244,409 253,122 242,152 295,600 -31.09%
PBT 21,926 19,356 46,848 52,136 59,072 57,212 53,241 -44.67%
Tax -8,372 -8,092 -16,263 -17,400 -17,624 -17,088 -12,823 -24.76%
NP 13,554 11,264 30,585 34,736 41,448 40,124 40,418 -51.76%
-
NP to SH 11,364 7,676 27,941 31,934 37,966 36,680 37,387 -54.82%
-
Tax Rate 38.18% 41.81% 34.71% 33.37% 29.83% 29.87% 24.08% -
Total Cost 155,626 161,480 227,655 209,673 211,674 202,028 255,182 -28.10%
-
Net Worth 905,317 902,523 902,523 899,729 902,523 902,523 896,935 0.62%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 11,176 - 8,382 11,176 16,765 - 16,765 -23.70%
Div Payout % 98.35% - 30.00% 35.00% 44.16% - 44.84% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 905,317 902,523 902,523 899,729 902,523 902,523 896,935 0.62%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 8.01% 6.52% 11.84% 14.21% 16.37% 16.57% 13.67% -
ROE 1.26% 0.85% 3.10% 3.55% 4.21% 4.06% 4.17% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 60.55 61.82 92.42 87.47 90.59 86.66 105.79 -31.08%
EPS 4.06 2.76 10.00 11.43 13.58 13.12 13.38 -54.87%
DPS 4.00 0.00 3.00 4.00 6.00 0.00 6.00 -23.70%
NAPS 3.24 3.23 3.23 3.22 3.23 3.23 3.21 0.62%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 20.11 20.53 30.69 29.05 30.08 28.78 35.13 -31.08%
EPS 1.35 0.91 3.32 3.80 4.51 4.36 4.44 -54.81%
DPS 1.33 0.00 1.00 1.33 1.99 0.00 1.99 -23.57%
NAPS 1.076 1.0727 1.0727 1.0693 1.0727 1.0727 1.066 0.62%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.90 0.90 1.20 1.18 1.24 1.27 1.25 -
P/RPS 1.49 1.46 1.30 1.35 1.37 1.47 1.18 16.84%
P/EPS 22.13 32.76 12.00 10.32 9.13 9.67 9.34 77.82%
EY 4.52 3.05 8.33 9.69 10.96 10.34 10.70 -43.73%
DY 4.44 0.00 2.50 3.39 4.84 0.00 4.80 -5.06%
P/NAPS 0.28 0.28 0.37 0.37 0.38 0.39 0.39 -19.83%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 27/03/20 27/12/19 27/09/19 27/06/19 26/03/19 -
Price 0.88 0.91 0.835 1.24 1.20 1.24 1.29 -
P/RPS 1.45 1.47 0.90 1.42 1.32 1.43 1.22 12.21%
P/EPS 21.64 33.13 8.35 10.85 8.83 9.45 9.64 71.52%
EY 4.62 3.02 11.98 9.22 11.32 10.59 10.37 -41.69%
DY 4.55 0.00 3.59 3.23 5.00 0.00 4.65 -1.44%
P/NAPS 0.27 0.28 0.26 0.39 0.37 0.38 0.40 -23.06%

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