[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -67.66%
YoY- 47.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 310,355 235,712 157,702 71,045 282,578 210,572 157,674 56.86%
PBT 159,013 120,588 61,292 25,130 79,983 49,213 33,726 180.38%
Tax -32,361 -26,342 -15,433 -6,384 -20,371 -12,423 -8,530 142.65%
NP 126,652 94,246 45,859 18,746 59,612 36,790 25,196 192.57%
-
NP to SH 121,053 91,237 43,878 17,986 55,616 31,713 21,622 214.30%
-
Tax Rate 20.35% 21.84% 25.18% 25.40% 25.47% 25.24% 25.29% -
Total Cost 183,703 141,466 111,843 52,299 222,966 173,782 132,478 24.27%
-
Net Worth 671,561 623,666 601,505 617,720 587,739 559,977 550,927 14.06%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 33,895 14,455 13,942 - 22,973 7,618 7,546 171.49%
Div Payout % 28.00% 15.84% 31.77% - 41.31% 24.02% 34.90% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 671,561 623,666 601,505 617,720 587,739 559,977 550,927 14.06%
NOSH 211,848 206,511 199,173 194,864 191,446 190,468 188,673 8.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 40.81% 39.98% 29.08% 26.39% 21.10% 17.47% 15.98% -
ROE 18.03% 14.63% 7.29% 2.91% 9.46% 5.66% 3.92% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 146.50 114.14 79.18 36.46 147.60 110.55 83.57 45.23%
EPS 57.14 44.18 22.03 9.23 29.05 16.65 11.46 191.00%
DPS 16.00 7.00 7.00 0.00 12.00 4.00 4.00 151.34%
NAPS 3.17 3.02 3.02 3.17 3.07 2.94 2.92 5.61%
Adjusted Per Share Value based on latest NOSH - 194,864
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 110.66 84.04 56.23 25.33 100.75 75.08 56.22 56.86%
EPS 43.16 32.53 15.64 6.41 19.83 11.31 7.71 214.28%
DPS 12.09 5.15 4.97 0.00 8.19 2.72 2.69 171.59%
NAPS 2.3945 2.2237 2.1447 2.2025 2.0956 1.9966 1.9644 14.06%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.82 3.29 3.10 2.35 1.73 1.80 2.03 -
P/RPS 1.92 2.88 3.92 6.45 1.17 1.63 2.43 -14.49%
P/EPS 4.94 7.45 14.07 25.46 5.96 10.81 17.71 -57.20%
EY 20.26 13.43 7.11 3.93 16.79 9.25 5.65 133.73%
DY 5.67 2.13 2.26 0.00 6.94 2.22 1.97 101.94%
P/NAPS 0.89 1.09 1.03 0.74 0.56 0.61 0.70 17.31%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 -
Price 2.98 3.20 3.24 2.81 2.14 1.82 1.86 -
P/RPS 2.03 2.80 4.09 7.71 1.45 1.65 2.23 -6.05%
P/EPS 5.22 7.24 14.71 30.44 7.37 10.93 16.23 -52.96%
EY 19.17 13.81 6.80 3.28 13.57 9.15 6.16 112.71%
DY 5.37 2.19 2.16 0.00 5.61 2.20 2.15 83.78%
P/NAPS 0.94 1.06 1.07 0.89 0.70 0.62 0.64 29.12%

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