[CRESNDO] QoQ Quarter Result on 31-Jan-2013 [#4]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 124.05%
YoY- 35.31%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 78,010 86,657 71,045 72,006 52,898 71,928 85,746 -6.09%
PBT 59,296 36,162 25,130 30,769 15,487 15,424 18,302 118.48%
Tax -10,909 -9,049 -6,384 -7,948 -3,893 -3,855 -4,675 75.65%
NP 48,387 27,113 18,746 22,821 11,594 11,569 13,627 132.21%
-
NP to SH 47,359 25,892 17,986 22,609 10,091 9,403 12,219 146.13%
-
Tax Rate 18.40% 25.02% 25.40% 25.83% 25.14% 24.99% 25.54% -
Total Cost 29,623 59,544 52,299 49,185 41,304 60,359 72,119 -44.65%
-
Net Worth 667,401 613,766 617,720 596,235 570,529 559,200 550,689 13.63%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 14,226 - 15,537 - 7,660 - -
Div Payout % - 54.95% - 68.72% - 81.47% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 667,401 613,766 617,720 596,235 570,529 559,200 550,689 13.63%
NOSH 220,993 203,233 194,864 194,213 194,057 191,507 185,417 12.37%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 62.03% 31.29% 26.39% 31.69% 21.92% 16.08% 15.89% -
ROE 7.10% 4.22% 2.91% 3.79% 1.77% 1.68% 2.22% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 35.30 42.64 36.46 37.08 27.26 37.56 46.24 -16.42%
EPS 21.43 12.74 9.23 11.64 5.20 4.91 6.59 119.02%
DPS 0.00 7.00 0.00 8.00 0.00 4.00 0.00 -
NAPS 3.02 3.02 3.17 3.07 2.94 2.92 2.97 1.11%
Adjusted Per Share Value based on latest NOSH - 194,213
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 9.27 10.30 8.44 8.56 6.29 8.55 10.19 -6.09%
EPS 5.63 3.08 2.14 2.69 1.20 1.12 1.45 146.42%
DPS 0.00 1.69 0.00 1.85 0.00 0.91 0.00 -
NAPS 0.7932 0.7295 0.7342 0.7086 0.6781 0.6646 0.6545 13.63%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 3.29 3.10 2.35 1.73 1.80 2.03 1.80 -
P/RPS 9.32 7.27 6.45 4.67 6.60 5.40 3.89 78.76%
P/EPS 15.35 24.33 25.46 14.86 34.62 41.34 27.31 -31.82%
EY 6.51 4.11 3.93 6.73 2.89 2.42 3.66 46.64%
DY 0.00 2.26 0.00 4.62 0.00 1.97 0.00 -
P/NAPS 1.09 1.03 0.74 0.56 0.61 0.70 0.61 47.09%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.20 3.24 2.81 2.14 1.82 1.86 1.83 -
P/RPS 9.07 7.60 7.71 5.77 6.68 4.95 3.96 73.49%
P/EPS 14.93 25.43 30.44 18.38 35.00 37.88 27.77 -33.80%
EY 6.70 3.93 3.28 5.44 2.86 2.64 3.60 51.13%
DY 0.00 2.16 0.00 3.74 0.00 2.15 0.00 -
P/NAPS 1.06 1.07 0.89 0.70 0.62 0.64 0.62 42.84%

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