[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -95.42%
YoY- -69.18%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 268,898 193,293 120,695 51,159 310,355 235,712 157,702 42.58%
PBT 155,696 108,465 81,702 10,021 159,013 120,588 61,292 85.85%
Tax -31,155 -18,851 -12,080 -2,688 -32,361 -26,342 -15,433 59.52%
NP 124,541 89,614 69,622 7,333 126,652 94,246 45,859 94.29%
-
NP to SH 119,696 85,293 67,222 5,543 121,053 91,237 43,878 94.87%
-
Tax Rate 20.01% 17.38% 14.79% 26.82% 20.35% 21.84% 25.18% -
Total Cost 144,357 103,679 51,073 43,826 183,703 141,466 111,843 18.49%
-
Net Worth 842,203 769,389 765,128 727,661 671,561 623,666 601,505 25.07%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 27,314 15,934 15,940 - 33,895 14,455 13,942 56.37%
Div Payout % 22.82% 18.68% 23.71% - 28.00% 15.84% 31.77% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 842,203 769,389 765,128 727,661 671,561 623,666 601,505 25.07%
NOSH 227,622 227,630 227,716 228,106 211,848 206,511 199,173 9.28%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 46.32% 46.36% 57.68% 14.33% 40.81% 39.98% 29.08% -
ROE 14.21% 11.09% 8.79% 0.76% 18.03% 14.63% 7.29% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 118.13 84.92 53.00 22.43 146.50 114.14 79.18 30.47%
EPS 52.59 37.47 29.52 2.43 57.14 44.18 22.03 78.33%
DPS 12.00 7.00 7.00 0.00 16.00 7.00 7.00 43.09%
NAPS 3.70 3.38 3.36 3.19 3.17 3.02 3.02 14.45%
Adjusted Per Share Value based on latest NOSH - 228,106
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 31.96 22.97 14.34 6.08 36.89 28.01 18.74 42.60%
EPS 14.23 10.14 7.99 0.66 14.39 10.84 5.21 95.03%
DPS 3.25 1.89 1.89 0.00 4.03 1.72 1.66 56.30%
NAPS 1.001 0.9144 0.9094 0.8648 0.7982 0.7412 0.7149 25.08%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.42 2.80 2.96 2.98 2.82 3.29 3.10 -
P/RPS 2.05 3.30 5.58 13.29 1.92 2.88 3.92 -35.01%
P/EPS 4.60 7.47 10.03 122.63 4.94 7.45 14.07 -52.44%
EY 21.73 13.38 9.97 0.82 20.26 13.43 7.11 110.17%
DY 4.96 2.50 2.36 0.00 5.67 2.13 2.26 68.63%
P/NAPS 0.65 0.83 0.88 0.93 0.89 1.09 1.03 -26.36%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 31/03/15 30/12/14 29/09/14 26/06/14 28/03/14 31/12/13 27/09/13 -
Price 2.49 2.40 2.83 2.84 2.98 3.20 3.24 -
P/RPS 2.11 2.83 5.34 12.66 2.03 2.80 4.09 -35.59%
P/EPS 4.74 6.41 9.59 116.87 5.22 7.24 14.71 -52.90%
EY 21.12 15.61 10.43 0.86 19.17 13.81 6.80 112.43%
DY 4.82 2.92 2.47 0.00 5.37 2.19 2.16 70.51%
P/NAPS 0.67 0.71 0.84 0.89 0.94 1.06 1.07 -26.74%

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