[CRESNDO] QoQ Cumulative Quarter Result on 31-Jan-2013 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 75.37%
YoY- -12.44%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 235,712 157,702 71,045 282,578 210,572 157,674 85,746 95.87%
PBT 120,588 61,292 25,130 79,983 49,213 33,726 18,302 250.25%
Tax -26,342 -15,433 -6,384 -20,371 -12,423 -8,530 -4,675 215.65%
NP 94,246 45,859 18,746 59,612 36,790 25,196 13,627 261.72%
-
NP to SH 91,237 43,878 17,986 55,616 31,713 21,622 12,219 280.62%
-
Tax Rate 21.84% 25.18% 25.40% 25.47% 25.24% 25.29% 25.54% -
Total Cost 141,466 111,843 52,299 222,966 173,782 132,478 72,119 56.50%
-
Net Worth 623,666 601,505 617,720 587,739 559,977 550,927 550,689 8.62%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 14,455 13,942 - 22,973 7,618 7,546 - -
Div Payout % 15.84% 31.77% - 41.31% 24.02% 34.90% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 623,666 601,505 617,720 587,739 559,977 550,927 550,689 8.62%
NOSH 206,511 199,173 194,864 191,446 190,468 188,673 185,417 7.42%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 39.98% 29.08% 26.39% 21.10% 17.47% 15.98% 15.89% -
ROE 14.63% 7.29% 2.91% 9.46% 5.66% 3.92% 2.22% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 114.14 79.18 36.46 147.60 110.55 83.57 46.24 82.34%
EPS 44.18 22.03 9.23 29.05 16.65 11.46 6.59 254.31%
DPS 7.00 7.00 0.00 12.00 4.00 4.00 0.00 -
NAPS 3.02 3.02 3.17 3.07 2.94 2.92 2.97 1.11%
Adjusted Per Share Value based on latest NOSH - 194,213
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 84.04 56.23 25.33 100.75 75.08 56.22 30.57 95.88%
EPS 32.53 15.64 6.41 19.83 11.31 7.71 4.36 280.43%
DPS 5.15 4.97 0.00 8.19 2.72 2.69 0.00 -
NAPS 2.2237 2.1447 2.2025 2.0956 1.9966 1.9644 1.9635 8.62%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 3.29 3.10 2.35 1.73 1.80 2.03 1.80 -
P/RPS 2.88 3.92 6.45 1.17 1.63 2.43 3.89 -18.11%
P/EPS 7.45 14.07 25.46 5.96 10.81 17.71 27.31 -57.83%
EY 13.43 7.11 3.93 16.79 9.25 5.65 3.66 137.33%
DY 2.13 2.26 0.00 6.94 2.22 1.97 0.00 -
P/NAPS 1.09 1.03 0.74 0.56 0.61 0.70 0.61 47.09%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.20 3.24 2.81 2.14 1.82 1.86 1.83 -
P/RPS 2.80 4.09 7.71 1.45 1.65 2.23 3.96 -20.58%
P/EPS 7.24 14.71 30.44 7.37 10.93 16.23 27.77 -59.08%
EY 13.81 6.80 3.28 13.57 9.15 6.16 3.60 144.45%
DY 2.19 2.16 0.00 5.61 2.20 2.15 0.00 -
P/NAPS 1.06 1.07 0.89 0.70 0.62 0.64 0.62 42.84%

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