[CRESNDO] QoQ Quarter Result on 30-Apr-2014 [#1]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -81.26%
YoY- -69.18%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 75,605 72,598 69,536 51,159 74,643 78,010 86,657 -8.67%
PBT 47,231 26,763 71,681 10,021 38,186 59,296 36,162 19.42%
Tax -12,304 -6,771 -9,392 -2,688 -6,019 -10,909 -9,049 22.66%
NP 34,927 19,992 62,289 7,333 32,167 48,387 27,113 18.33%
-
NP to SH 34,403 18,071 61,679 5,543 29,577 47,359 25,892 20.79%
-
Tax Rate 26.05% 25.30% 13.10% 26.82% 15.76% 18.40% 25.02% -
Total Cost 40,678 52,606 7,247 43,826 42,476 29,623 59,544 -22.37%
-
Net Worth 843,854 769,269 765,010 727,661 721,411 667,401 613,766 23.57%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 11,372 - 15,937 - 20,481 - 14,226 -13.83%
Div Payout % 33.06% - 25.84% - 69.25% - 54.95% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 843,854 769,269 765,010 727,661 721,411 667,401 613,766 23.57%
NOSH 227,453 227,594 227,681 228,106 227,574 220,993 203,233 7.77%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 46.20% 27.54% 89.58% 14.33% 43.09% 62.03% 31.29% -
ROE 4.08% 2.35% 8.06% 0.76% 4.10% 7.10% 4.22% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 33.24 31.90 30.54 22.43 32.80 35.30 42.64 -15.25%
EPS 15.12 7.94 27.09 2.43 12.99 21.43 12.74 12.06%
DPS 5.00 0.00 7.00 0.00 9.00 0.00 7.00 -20.04%
NAPS 3.71 3.38 3.36 3.19 3.17 3.02 3.02 14.66%
Adjusted Per Share Value based on latest NOSH - 228,106
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 26.96 25.89 24.79 18.24 26.61 27.81 30.90 -8.66%
EPS 12.27 6.44 21.99 1.98 10.55 16.89 9.23 20.83%
DPS 4.05 0.00 5.68 0.00 7.30 0.00 5.07 -13.87%
NAPS 3.0088 2.7429 2.7277 2.5945 2.5722 2.3797 2.1884 23.57%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.42 2.80 2.96 2.98 2.82 3.29 3.10 -
P/RPS 7.28 8.78 9.69 13.29 8.60 9.32 7.27 0.09%
P/EPS 16.00 35.26 10.93 122.63 21.70 15.35 24.33 -24.31%
EY 6.25 2.84 9.15 0.82 4.61 6.51 4.11 32.13%
DY 2.07 0.00 2.36 0.00 3.19 0.00 2.26 -5.67%
P/NAPS 0.65 0.83 0.88 0.93 0.89 1.09 1.03 -26.36%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 31/03/15 30/12/14 29/09/14 26/06/14 28/03/14 31/12/13 27/09/13 -
Price 2.49 2.40 2.83 2.84 2.98 3.20 3.24 -
P/RPS 7.49 7.52 9.27 12.66 9.09 9.07 7.60 -0.96%
P/EPS 16.46 30.23 10.45 116.87 22.93 14.93 25.43 -25.11%
EY 6.07 3.31 9.57 0.86 4.36 6.70 3.93 33.51%
DY 2.01 0.00 2.47 0.00 3.02 0.00 2.16 -4.67%
P/NAPS 0.67 0.71 0.84 0.89 0.94 1.06 1.07 -26.74%

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