[CRESNDO] QoQ Cumulative Quarter Result on 31-Oct-2020 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
29-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 253.56%
YoY- -16.12%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 110,913 62,488 224,168 152,398 84,590 43,186 258,240 -43.10%
PBT 20,486 12,112 42,401 31,327 10,963 4,839 46,848 -42.41%
Tax -6,740 -4,026 -12,621 -9,495 -4,186 -2,023 -16,263 -44.44%
NP 13,746 8,086 29,780 21,832 6,777 2,816 30,585 -41.35%
-
NP to SH 12,636 7,281 26,802 20,089 5,682 1,919 27,941 -41.11%
-
Tax Rate 32.90% 33.24% 29.77% 30.31% 38.18% 41.81% 34.71% -
Total Cost 97,167 54,402 194,388 130,566 77,813 40,370 227,655 -43.34%
-
Net Worth 922,082 922,082 913,700 913,700 905,317 902,523 902,523 1.44%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 5,588 - 16,765 11,176 5,588 - 8,382 -23.70%
Div Payout % 44.23% - 62.55% 55.64% 98.35% - 30.00% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 922,082 922,082 913,700 913,700 905,317 902,523 902,523 1.44%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 12.39% 12.94% 13.28% 14.33% 8.01% 6.52% 11.84% -
ROE 1.37% 0.79% 2.93% 2.20% 0.63% 0.21% 3.10% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 39.69 22.36 80.23 54.54 30.27 15.46 92.42 -43.10%
EPS 4.52 2.61 9.59 7.19 2.03 0.69 10.00 -41.13%
DPS 2.00 0.00 6.00 4.00 2.00 0.00 3.00 -23.70%
NAPS 3.30 3.30 3.27 3.27 3.24 3.23 3.23 1.44%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 39.55 22.28 79.93 54.34 30.16 15.40 92.08 -43.10%
EPS 4.51 2.60 9.56 7.16 2.03 0.68 9.96 -41.06%
DPS 1.99 0.00 5.98 3.99 1.99 0.00 2.99 -23.78%
NAPS 3.2877 3.2877 3.2578 3.2578 3.228 3.218 3.218 1.44%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.23 1.22 1.02 0.865 0.90 0.90 1.20 -
P/RPS 3.10 5.46 1.27 1.59 2.97 5.82 1.30 78.58%
P/EPS 27.20 46.82 10.63 12.03 44.26 131.05 12.00 72.64%
EY 3.68 2.14 9.40 8.31 2.26 0.76 8.33 -42.02%
DY 1.63 0.00 5.88 4.62 2.22 0.00 2.50 -24.82%
P/NAPS 0.37 0.37 0.31 0.26 0.28 0.28 0.37 0.00%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 16/07/21 16/04/21 29/12/20 28/09/20 29/06/20 27/03/20 -
Price 1.20 1.25 1.14 1.02 0.88 0.91 0.835 -
P/RPS 3.02 5.59 1.42 1.87 2.91 5.89 0.90 124.30%
P/EPS 26.54 47.97 11.88 14.19 43.28 132.50 8.35 116.32%
EY 3.77 2.08 8.41 7.05 2.31 0.75 11.98 -53.76%
DY 1.67 0.00 5.26 3.92 2.27 0.00 3.59 -39.99%
P/NAPS 0.36 0.38 0.35 0.31 0.27 0.28 0.26 24.25%

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