[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 12.58%
YoY- -82.98%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 97,511 48,292 194,570 133,171 96,633 55,739 268,898 -49.17%
PBT 60,243 10,274 36,370 28,846 22,305 16,011 155,696 -46.93%
Tax -7,200 -2,300 -12,408 -9,339 -6,732 -4,449 -31,155 -62.37%
NP 53,043 7,974 23,962 19,507 15,573 11,562 124,541 -43.42%
-
NP to SH 50,864 6,459 17,690 14,518 12,896 9,809 119,696 -43.50%
-
Tax Rate 11.95% 22.39% 34.12% 32.38% 30.18% 27.79% 20.01% -
Total Cost 44,468 40,318 170,608 113,664 81,060 44,177 144,357 -54.42%
-
Net Worth 891,517 852,811 691,609 851,055 848,361 851,175 842,203 3.87%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 5,589 - 11,375 4,551 4,548 - 27,314 -65.30%
Div Payout % 10.99% - 64.30% 31.35% 35.27% - 22.82% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 891,517 852,811 691,609 851,055 848,361 851,175 842,203 3.87%
NOSH 279,472 279,610 227,503 227,554 227,442 227,587 227,622 14.67%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 54.40% 16.51% 12.32% 14.65% 16.12% 20.74% 46.32% -
ROE 5.71% 0.76% 2.56% 1.71% 1.52% 1.15% 14.21% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 34.89 17.27 85.52 58.52 42.49 24.49 118.13 -55.68%
EPS 18.20 2.31 7.78 6.38 5.67 4.31 52.59 -50.73%
DPS 2.00 0.00 5.00 2.00 2.00 0.00 12.00 -69.74%
NAPS 3.19 3.05 3.04 3.74 3.73 3.74 3.70 -9.42%
Adjusted Per Share Value based on latest NOSH - 227,972
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 34.77 17.22 69.37 47.48 34.45 19.87 95.88 -49.17%
EPS 18.14 2.30 6.31 5.18 4.60 3.50 42.68 -43.49%
DPS 1.99 0.00 4.06 1.62 1.62 0.00 9.74 -65.34%
NAPS 3.1787 3.0407 2.466 3.0345 3.0249 3.0349 3.0029 3.86%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.57 1.65 1.67 1.94 2.28 2.43 2.42 -
P/RPS 4.50 9.55 1.95 3.31 5.37 9.92 2.05 68.98%
P/EPS 8.63 71.43 21.48 30.41 40.21 56.38 4.60 52.17%
EY 11.59 1.40 4.66 3.29 2.49 1.77 21.73 -34.25%
DY 1.27 0.00 2.99 1.03 0.88 0.00 4.96 -59.71%
P/NAPS 0.49 0.54 0.55 0.52 0.61 0.65 0.65 -17.18%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 29/06/16 30/03/16 30/12/15 29/09/15 29/06/15 31/03/15 -
Price 1.49 1.49 1.73 1.78 2.00 2.33 2.49 -
P/RPS 4.27 8.63 2.02 3.04 4.71 9.51 2.11 60.06%
P/EPS 8.19 64.50 22.25 27.90 35.27 54.06 4.74 44.03%
EY 12.21 1.55 4.49 3.58 2.84 1.85 21.12 -30.62%
DY 1.34 0.00 2.89 1.12 1.00 0.00 4.82 -57.43%
P/NAPS 0.47 0.49 0.57 0.48 0.54 0.62 0.67 -21.06%

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