[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 107.93%
YoY- 187.7%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 120,695 51,159 310,355 235,712 157,702 71,045 282,578 -43.37%
PBT 81,702 10,021 159,013 120,588 61,292 25,130 79,983 1.43%
Tax -12,080 -2,688 -32,361 -26,342 -15,433 -6,384 -20,371 -29.48%
NP 69,622 7,333 126,652 94,246 45,859 18,746 59,612 10.93%
-
NP to SH 67,222 5,543 121,053 91,237 43,878 17,986 55,616 13.50%
-
Tax Rate 14.79% 26.82% 20.35% 21.84% 25.18% 25.40% 25.47% -
Total Cost 51,073 43,826 183,703 141,466 111,843 52,299 222,966 -62.66%
-
Net Worth 765,128 727,661 671,561 623,666 601,505 617,720 587,739 19.28%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 15,940 - 33,895 14,455 13,942 - 22,973 -21.67%
Div Payout % 23.71% - 28.00% 15.84% 31.77% - 41.31% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 765,128 727,661 671,561 623,666 601,505 617,720 587,739 19.28%
NOSH 227,716 228,106 211,848 206,511 199,173 194,864 191,446 12.29%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 57.68% 14.33% 40.81% 39.98% 29.08% 26.39% 21.10% -
ROE 8.79% 0.76% 18.03% 14.63% 7.29% 2.91% 9.46% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 53.00 22.43 146.50 114.14 79.18 36.46 147.60 -49.57%
EPS 29.52 2.43 57.14 44.18 22.03 9.23 29.05 1.07%
DPS 7.00 0.00 16.00 7.00 7.00 0.00 12.00 -30.25%
NAPS 3.36 3.19 3.17 3.02 3.02 3.17 3.07 6.21%
Adjusted Per Share Value based on latest NOSH - 220,993
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 43.03 18.24 110.66 84.04 56.23 25.33 100.75 -43.37%
EPS 23.97 1.98 43.16 32.53 15.64 6.41 19.83 13.51%
DPS 5.68 0.00 12.09 5.15 4.97 0.00 8.19 -21.70%
NAPS 2.7281 2.5945 2.3945 2.2237 2.1447 2.2025 2.0956 19.28%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.96 2.98 2.82 3.29 3.10 2.35 1.73 -
P/RPS 5.58 13.29 1.92 2.88 3.92 6.45 1.17 184.14%
P/EPS 10.03 122.63 4.94 7.45 14.07 25.46 5.96 41.61%
EY 9.97 0.82 20.26 13.43 7.11 3.93 16.79 -29.41%
DY 2.36 0.00 5.67 2.13 2.26 0.00 6.94 -51.37%
P/NAPS 0.88 0.93 0.89 1.09 1.03 0.74 0.56 35.27%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 -
Price 2.83 2.84 2.98 3.20 3.24 2.81 2.14 -
P/RPS 5.34 12.66 2.03 2.80 4.09 7.71 1.45 139.04%
P/EPS 9.59 116.87 5.22 7.24 14.71 30.44 7.37 19.24%
EY 10.43 0.86 19.17 13.81 6.80 3.28 13.57 -16.13%
DY 2.47 0.00 5.37 2.19 2.16 0.00 5.61 -42.21%
P/NAPS 0.84 0.89 0.94 1.06 1.07 0.89 0.70 12.96%

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