[CRESNDO] QoQ Cumulative Quarter Result on 31-Jul-2021 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 73.55%
YoY- 122.39%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 59,843 217,155 162,554 110,913 62,488 224,168 152,398 -46.46%
PBT 20,001 33,490 28,998 20,486 12,112 42,401 31,327 -25.91%
Tax -5,764 -9,766 -10,499 -6,740 -4,026 -12,621 -9,495 -28.37%
NP 14,237 23,724 18,499 13,746 8,086 29,780 21,832 -24.85%
-
NP to SH 13,201 21,257 16,978 12,636 7,281 26,802 20,089 -24.47%
-
Tax Rate 28.82% 29.16% 36.21% 32.90% 33.24% 29.77% 30.31% -
Total Cost 45,606 193,431 144,055 97,167 54,402 194,388 130,566 -50.49%
-
Net Worth 930,465 919,288 913,700 922,082 922,082 913,700 913,700 1.22%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - 11,176 5,588 5,588 - 16,765 11,176 -
Div Payout % - 52.58% 32.92% 44.23% - 62.55% 55.64% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 930,465 919,288 913,700 922,082 922,082 913,700 913,700 1.22%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 23.79% 10.92% 11.38% 12.39% 12.94% 13.28% 14.33% -
ROE 1.42% 2.31% 1.86% 1.37% 0.79% 2.93% 2.20% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 21.42 77.72 58.18 39.69 22.36 80.23 54.54 -46.46%
EPS 4.72 7.61 6.08 4.52 2.61 9.59 7.19 -24.52%
DPS 0.00 4.00 2.00 2.00 0.00 6.00 4.00 -
NAPS 3.33 3.29 3.27 3.30 3.30 3.27 3.27 1.22%
Adjusted Per Share Value based on latest NOSH - 280,462
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 21.34 77.43 57.96 39.55 22.28 79.93 54.34 -46.46%
EPS 4.71 7.58 6.05 4.51 2.60 9.56 7.16 -24.42%
DPS 0.00 3.99 1.99 1.99 0.00 5.98 3.99 -
NAPS 3.3176 3.2778 3.2578 3.2877 3.2877 3.2578 3.2578 1.22%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.19 1.20 1.23 1.23 1.22 1.02 0.865 -
P/RPS 5.56 1.54 2.11 3.10 5.46 1.27 1.59 130.91%
P/EPS 25.19 15.77 20.24 27.20 46.82 10.63 12.03 63.89%
EY 3.97 6.34 4.94 3.68 2.14 9.40 8.31 -38.97%
DY 0.00 3.33 1.63 1.63 0.00 5.88 4.62 -
P/NAPS 0.36 0.36 0.38 0.37 0.37 0.31 0.26 24.30%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 30/03/22 28/12/21 28/09/21 16/07/21 16/04/21 29/12/20 -
Price 1.06 1.20 1.20 1.20 1.25 1.14 1.02 -
P/RPS 4.95 1.54 2.06 3.02 5.59 1.42 1.87 91.69%
P/EPS 22.44 15.77 19.75 26.54 47.97 11.88 14.19 35.84%
EY 4.46 6.34 5.06 3.77 2.08 8.41 7.05 -26.36%
DY 0.00 3.33 1.67 1.67 0.00 5.26 3.92 -
P/NAPS 0.32 0.36 0.37 0.36 0.38 0.35 0.31 2.14%

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