[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 1112.74%
YoY- 53.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 55,739 268,898 193,293 120,695 51,159 310,355 235,712 -61.86%
PBT 16,011 155,696 108,465 81,702 10,021 159,013 120,588 -74.06%
Tax -4,449 -31,155 -18,851 -12,080 -2,688 -32,361 -26,342 -69.54%
NP 11,562 124,541 89,614 69,622 7,333 126,652 94,246 -75.40%
-
NP to SH 9,809 119,696 85,293 67,222 5,543 121,053 91,237 -77.48%
-
Tax Rate 27.79% 20.01% 17.38% 14.79% 26.82% 20.35% 21.84% -
Total Cost 44,177 144,357 103,679 51,073 43,826 183,703 141,466 -54.06%
-
Net Worth 851,175 842,203 769,389 765,128 727,661 671,561 623,666 23.10%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 27,314 15,934 15,940 - 33,895 14,455 -
Div Payout % - 22.82% 18.68% 23.71% - 28.00% 15.84% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 851,175 842,203 769,389 765,128 727,661 671,561 623,666 23.10%
NOSH 227,587 227,622 227,630 227,716 228,106 211,848 206,511 6.71%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 20.74% 46.32% 46.36% 57.68% 14.33% 40.81% 39.98% -
ROE 1.15% 14.21% 11.09% 8.79% 0.76% 18.03% 14.63% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 24.49 118.13 84.92 53.00 22.43 146.50 114.14 -64.26%
EPS 4.31 52.59 37.47 29.52 2.43 57.14 44.18 -78.89%
DPS 0.00 12.00 7.00 7.00 0.00 16.00 7.00 -
NAPS 3.74 3.70 3.38 3.36 3.19 3.17 3.02 15.36%
Adjusted Per Share Value based on latest NOSH - 227,681
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 19.87 95.88 68.92 43.03 18.24 110.66 84.04 -61.86%
EPS 3.50 42.68 30.41 23.97 1.98 43.16 32.53 -77.47%
DPS 0.00 9.74 5.68 5.68 0.00 12.09 5.15 -
NAPS 3.0349 3.0029 2.7433 2.7281 2.5945 2.3945 2.2237 23.10%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.43 2.42 2.80 2.96 2.98 2.82 3.29 -
P/RPS 9.92 2.05 3.30 5.58 13.29 1.92 2.88 128.59%
P/EPS 56.38 4.60 7.47 10.03 122.63 4.94 7.45 286.89%
EY 1.77 21.73 13.38 9.97 0.82 20.26 13.43 -74.19%
DY 0.00 4.96 2.50 2.36 0.00 5.67 2.13 -
P/NAPS 0.65 0.65 0.83 0.88 0.93 0.89 1.09 -29.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 31/03/15 30/12/14 29/09/14 26/06/14 28/03/14 31/12/13 -
Price 2.33 2.49 2.40 2.83 2.84 2.98 3.20 -
P/RPS 9.51 2.11 2.83 5.34 12.66 2.03 2.80 126.45%
P/EPS 54.06 4.74 6.41 9.59 116.87 5.22 7.24 283.43%
EY 1.85 21.12 15.61 10.43 0.86 19.17 13.81 -73.91%
DY 0.00 4.82 2.92 2.47 0.00 5.37 2.19 -
P/NAPS 0.62 0.67 0.71 0.84 0.89 0.94 1.06 -30.12%

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