[CRESNDO] QoQ Cumulative Quarter Result on 30-Apr-2020 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -93.13%
YoY- -79.07%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 224,168 152,398 84,590 43,186 258,240 183,307 126,561 46.13%
PBT 42,401 31,327 10,963 4,839 46,848 39,102 29,536 27.11%
Tax -12,621 -9,495 -4,186 -2,023 -16,263 -13,050 -8,812 26.92%
NP 29,780 21,832 6,777 2,816 30,585 26,052 20,724 27.20%
-
NP to SH 26,802 20,089 5,682 1,919 27,941 23,951 18,983 25.72%
-
Tax Rate 29.77% 30.31% 38.18% 41.81% 34.71% 33.37% 29.83% -
Total Cost 194,388 130,566 77,813 40,370 227,655 157,255 105,837 49.69%
-
Net Worth 913,700 913,700 905,317 902,523 902,523 899,729 902,523 0.82%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 16,765 11,176 5,588 - 8,382 8,382 8,382 58.41%
Div Payout % 62.55% 55.64% 98.35% - 30.00% 35.00% 44.16% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 913,700 913,700 905,317 902,523 902,523 899,729 902,523 0.82%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 13.28% 14.33% 8.01% 6.52% 11.84% 14.21% 16.37% -
ROE 2.93% 2.20% 0.63% 0.21% 3.10% 2.66% 2.10% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 80.23 54.54 30.27 15.46 92.42 65.60 45.29 46.15%
EPS 9.59 7.19 2.03 0.69 10.00 8.57 6.79 25.75%
DPS 6.00 4.00 2.00 0.00 3.00 3.00 3.00 58.40%
NAPS 3.27 3.27 3.24 3.23 3.23 3.22 3.23 0.82%
Adjusted Per Share Value based on latest NOSH - 280,462
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 79.93 54.34 30.16 15.40 92.08 65.36 45.13 46.13%
EPS 9.56 7.16 2.03 0.68 9.96 8.54 6.77 25.73%
DPS 5.98 3.99 1.99 0.00 2.99 2.99 2.99 58.40%
NAPS 3.2578 3.2578 3.228 3.218 3.218 3.208 3.218 0.81%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.02 0.865 0.90 0.90 1.20 1.18 1.24 -
P/RPS 1.27 1.59 2.97 5.82 1.30 1.80 2.74 -39.96%
P/EPS 10.63 12.03 44.26 131.05 12.00 13.77 18.25 -30.14%
EY 9.40 8.31 2.26 0.76 8.33 7.26 5.48 43.06%
DY 5.88 4.62 2.22 0.00 2.50 2.54 2.42 80.24%
P/NAPS 0.31 0.26 0.28 0.28 0.37 0.37 0.38 -12.63%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 16/04/21 29/12/20 28/09/20 29/06/20 27/03/20 27/12/19 27/09/19 -
Price 1.14 1.02 0.88 0.91 0.835 1.24 1.20 -
P/RPS 1.42 1.87 2.91 5.89 0.90 1.89 2.65 -33.90%
P/EPS 11.88 14.19 43.28 132.50 8.35 14.47 17.66 -23.13%
EY 8.41 7.05 2.31 0.75 11.98 6.91 5.66 30.05%
DY 5.26 3.92 2.27 0.00 3.59 2.42 2.50 63.82%
P/NAPS 0.35 0.31 0.27 0.28 0.26 0.39 0.37 -3.62%

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