[CRESNDO] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -20.45%
YoY- 47.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 74,643 78,010 86,657 71,045 72,006 52,898 71,928 2.49%
PBT 38,186 59,296 36,162 25,130 30,769 15,487 15,424 82.70%
Tax -6,019 -10,909 -9,049 -6,384 -7,948 -3,893 -3,855 34.47%
NP 32,167 48,387 27,113 18,746 22,821 11,594 11,569 97.36%
-
NP to SH 29,577 47,359 25,892 17,986 22,609 10,091 9,403 114.23%
-
Tax Rate 15.76% 18.40% 25.02% 25.40% 25.83% 25.14% 24.99% -
Total Cost 42,476 29,623 59,544 52,299 49,185 41,304 60,359 -20.83%
-
Net Worth 721,411 667,401 613,766 617,720 596,235 570,529 559,200 18.45%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 20,481 - 14,226 - 15,537 - 7,660 92.29%
Div Payout % 69.25% - 54.95% - 68.72% - 81.47% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 721,411 667,401 613,766 617,720 596,235 570,529 559,200 18.45%
NOSH 227,574 220,993 203,233 194,864 194,213 194,057 191,507 12.15%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 43.09% 62.03% 31.29% 26.39% 31.69% 21.92% 16.08% -
ROE 4.10% 7.10% 4.22% 2.91% 3.79% 1.77% 1.68% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 32.80 35.30 42.64 36.46 37.08 27.26 37.56 -8.61%
EPS 12.99 21.43 12.74 9.23 11.64 5.20 4.91 90.94%
DPS 9.00 0.00 7.00 0.00 8.00 0.00 4.00 71.45%
NAPS 3.17 3.02 3.02 3.17 3.07 2.94 2.92 5.61%
Adjusted Per Share Value based on latest NOSH - 194,864
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 26.61 27.81 30.90 25.33 25.67 18.86 25.65 2.47%
EPS 10.55 16.89 9.23 6.41 8.06 3.60 3.35 114.40%
DPS 7.30 0.00 5.07 0.00 5.54 0.00 2.73 92.30%
NAPS 2.5722 2.3797 2.1884 2.2025 2.1259 2.0342 1.9939 18.44%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.82 3.29 3.10 2.35 1.73 1.80 2.03 -
P/RPS 8.60 9.32 7.27 6.45 4.67 6.60 5.40 36.25%
P/EPS 21.70 15.35 24.33 25.46 14.86 34.62 41.34 -34.85%
EY 4.61 6.51 4.11 3.93 6.73 2.89 2.42 53.49%
DY 3.19 0.00 2.26 0.00 4.62 0.00 1.97 37.77%
P/NAPS 0.89 1.09 1.03 0.74 0.56 0.61 0.70 17.31%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 -
Price 2.98 3.20 3.24 2.81 2.14 1.82 1.86 -
P/RPS 9.09 9.07 7.60 7.71 5.77 6.68 4.95 49.79%
P/EPS 22.93 14.93 25.43 30.44 18.38 35.00 37.88 -28.37%
EY 4.36 6.70 3.93 3.28 5.44 2.86 2.64 39.59%
DY 3.02 0.00 2.16 0.00 3.74 0.00 2.15 25.34%
P/NAPS 0.94 1.06 1.07 0.89 0.70 0.62 0.64 29.12%

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