[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2016 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -63.49%
YoY- -34.15%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 254,359 169,956 97,511 48,292 194,570 133,171 96,633 90.08%
PBT 81,131 73,134 60,243 10,274 36,370 28,846 22,305 135.59%
Tax -6,887 -11,120 -7,200 -2,300 -12,408 -9,339 -6,732 1.52%
NP 74,244 62,014 53,043 7,974 23,962 19,507 15,573 181.92%
-
NP to SH 70,289 58,847 50,864 6,459 17,690 14,518 12,896 208.12%
-
Tax Rate 8.49% 15.20% 11.95% 22.39% 34.12% 32.38% 30.18% -
Total Cost 180,115 107,942 44,468 40,318 170,608 113,664 81,060 69.86%
-
Net Worth 910,928 894,172 891,517 852,811 691,609 851,055 848,361 4.83%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 13,971 5,588 5,589 - 11,375 4,551 4,548 110.60%
Div Payout % 19.88% 9.50% 10.99% - 64.30% 31.35% 35.27% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 910,928 894,172 891,517 852,811 691,609 851,055 848,361 4.83%
NOSH 280,462 280,462 279,472 279,610 227,503 227,554 227,442 14.91%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 29.19% 36.49% 54.40% 16.51% 12.32% 14.65% 16.12% -
ROE 7.72% 6.58% 5.71% 0.76% 2.56% 1.71% 1.52% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 91.03 60.82 34.89 17.27 85.52 58.52 42.49 65.80%
EPS 25.15 21.06 18.20 2.31 7.78 6.38 5.67 168.74%
DPS 5.00 2.00 2.00 0.00 5.00 2.00 2.00 83.69%
NAPS 3.26 3.20 3.19 3.05 3.04 3.74 3.73 -8.55%
Adjusted Per Share Value based on latest NOSH - 279,610
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 30.23 20.20 11.59 5.74 23.12 15.83 11.48 90.13%
EPS 8.35 6.99 6.05 0.77 2.10 1.73 1.53 208.38%
DPS 1.66 0.66 0.66 0.00 1.35 0.54 0.54 110.70%
NAPS 1.0827 1.0627 1.0596 1.0136 0.822 1.0115 1.0083 4.83%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.51 1.51 1.57 1.65 1.67 1.94 2.28 -
P/RPS 1.66 2.48 4.50 9.55 1.95 3.31 5.37 -54.11%
P/EPS 6.00 7.17 8.63 71.43 21.48 30.41 40.21 -71.70%
EY 16.66 13.95 11.59 1.40 4.66 3.29 2.49 253.03%
DY 3.31 1.32 1.27 0.00 2.99 1.03 0.88 140.89%
P/NAPS 0.46 0.47 0.49 0.54 0.55 0.52 0.61 -17.08%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 29/12/16 29/09/16 29/06/16 30/03/16 30/12/15 29/09/15 -
Price 1.62 1.49 1.49 1.49 1.73 1.78 2.00 -
P/RPS 1.78 2.45 4.27 8.63 2.02 3.04 4.71 -47.57%
P/EPS 6.44 7.08 8.19 64.50 22.25 27.90 35.27 -67.64%
EY 15.53 14.13 12.21 1.55 4.49 3.58 2.84 208.79%
DY 3.09 1.34 1.34 0.00 2.89 1.12 1.00 111.42%
P/NAPS 0.50 0.47 0.47 0.49 0.57 0.48 0.54 -4.97%

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