[CRESNDO] QoQ Annualized Quarter Result on 31-Oct-2022 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- -19.44%
YoY- 65.87%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 238,902 233,344 215,718 235,258 250,360 239,372 217,155 6.58%
PBT 53,012 75,260 38,409 56,386 69,676 80,004 33,490 35.93%
Tax -16,200 -21,308 -12,534 -16,769 -20,258 -23,056 -9,766 40.26%
NP 36,812 53,952 25,875 39,617 49,418 56,948 23,724 34.13%
-
NP to SH 34,968 52,812 24,525 37,549 46,612 52,804 21,257 39.47%
-
Tax Rate 30.56% 28.31% 32.63% 29.74% 29.07% 28.82% 29.16% -
Total Cost 202,090 179,392 189,843 195,641 200,942 182,424 193,431 2.97%
-
Net Worth 941,641 941,641 927,671 933,259 936,053 930,465 919,288 1.61%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - 13,970 11,176 16,765 - 11,176 -
Div Payout % - - 56.97% 29.77% 35.97% - 52.58% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 941,641 941,641 927,671 933,259 936,053 930,465 919,288 1.61%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 15.41% 23.12% 11.99% 16.84% 19.74% 23.79% 10.92% -
ROE 3.71% 5.61% 2.64% 4.02% 4.98% 5.68% 2.31% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 85.50 83.51 77.20 84.20 89.60 85.67 77.72 6.58%
EPS 12.52 18.92 8.78 13.44 16.68 18.88 7.61 39.48%
DPS 0.00 0.00 5.00 4.00 6.00 0.00 4.00 -
NAPS 3.37 3.37 3.32 3.34 3.35 3.33 3.29 1.61%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 85.18 83.20 76.92 83.88 89.27 85.35 77.43 6.58%
EPS 12.47 18.83 8.74 13.39 16.62 18.83 7.58 39.48%
DPS 0.00 0.00 4.98 3.99 5.98 0.00 3.99 -
NAPS 3.3575 3.3575 3.3077 3.3276 3.3375 3.3176 3.2778 1.61%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 1.40 1.17 1.17 1.05 1.07 1.19 1.20 -
P/RPS 1.64 1.40 1.52 1.25 1.19 1.39 1.54 4.29%
P/EPS 11.19 6.19 13.33 7.81 6.41 6.30 15.77 -20.49%
EY 8.94 16.15 7.50 12.80 15.59 15.88 6.34 25.82%
DY 0.00 0.00 4.27 3.81 5.61 0.00 3.33 -
P/NAPS 0.42 0.35 0.35 0.31 0.32 0.36 0.36 10.85%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 30/03/23 28/12/22 28/09/22 28/06/22 30/03/22 -
Price 1.40 1.20 1.18 1.16 1.07 1.06 1.20 -
P/RPS 1.64 1.44 1.53 1.38 1.19 1.24 1.54 4.29%
P/EPS 11.19 6.35 13.44 8.63 6.41 5.61 15.77 -20.49%
EY 8.94 15.75 7.44 11.58 15.59 17.83 6.34 25.82%
DY 0.00 0.00 4.24 3.45 5.61 0.00 3.33 -
P/NAPS 0.42 0.36 0.36 0.35 0.32 0.32 0.36 10.85%

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