[CRESNDO] QoQ Quarter Result on 31-Oct-2017 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -42.85%
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 94,913 54,452 71,255 71,174 86,938 47,851 84,403 8.16%
PBT 16,657 4,441 5,009 14,450 24,874 6,628 7,997 63.31%
Tax -5,428 1,579 -2,294 -3,483 -6,532 -1,181 4,233 -
NP 11,229 6,020 2,715 10,967 18,342 5,447 12,230 -5.54%
-
NP to SH 10,991 3,240 2,365 10,263 17,957 4,362 11,442 -2.65%
-
Tax Rate 32.59% -35.56% 45.80% 24.10% 26.26% 17.82% -52.93% -
Total Cost 83,684 48,432 68,540 60,207 68,596 42,404 72,173 10.39%
-
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 8,382 - 8,382 - 8,382 - 8,382 0.00%
Div Payout % 76.27% - 354.44% - 46.68% - 73.26% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 882,964 877,375 922,082 924,876 922,082 913,700 910,928 -2.06%
NOSH 280,462 280,462 280,462 280,462 280,462 280,462 280,462 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 11.83% 11.06% 3.81% 15.41% 21.10% 11.38% 14.49% -
ROE 1.24% 0.37% 0.26% 1.11% 1.95% 0.48% 1.26% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 33.97 19.49 25.50 25.47 31.11 17.13 30.21 8.15%
EPS 3.93 1.16 0.85 3.67 6.43 1.56 4.09 -2.63%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 3.00 0.00%
NAPS 3.16 3.14 3.30 3.31 3.30 3.27 3.26 -2.06%
Adjusted Per Share Value based on latest NOSH - 280,462
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 33.84 19.42 25.41 25.38 31.00 17.06 30.09 8.16%
EPS 3.92 1.16 0.84 3.66 6.40 1.56 4.08 -2.63%
DPS 2.99 0.00 2.99 0.00 2.99 0.00 2.99 0.00%
NAPS 3.1482 3.1283 3.2877 3.2977 3.2877 3.2578 3.248 -2.06%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.36 1.31 1.45 1.54 1.60 1.69 1.51 -
P/RPS 4.00 6.72 5.69 6.05 5.14 9.87 5.00 -13.85%
P/EPS 34.57 112.97 171.31 41.93 24.90 108.26 36.88 -4.23%
EY 2.89 0.89 0.58 2.39 4.02 0.92 2.71 4.39%
DY 2.21 0.00 2.07 0.00 1.87 0.00 1.99 7.26%
P/NAPS 0.43 0.42 0.44 0.47 0.48 0.52 0.46 -4.40%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 29/03/18 22/12/17 28/09/17 29/06/17 30/03/17 -
Price 1.33 1.29 1.35 1.46 1.48 1.70 1.62 -
P/RPS 3.92 6.62 5.29 5.73 4.76 9.93 5.36 -18.87%
P/EPS 33.81 111.25 159.50 39.75 23.03 108.90 39.56 -9.96%
EY 2.96 0.90 0.63 2.52 4.34 0.92 2.53 11.06%
DY 2.26 0.00 2.22 0.00 2.03 0.00 1.85 14.31%
P/NAPS 0.42 0.41 0.41 0.44 0.45 0.52 0.50 -11.00%

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