[CRESNDO] QoQ 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- 282.86%
YoY- 190.0%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 48,425 62,488 71,770 67,808 41,404 43,186 74,933 -25.27%
PBT 8,374 12,112 11,074 20,364 6,124 4,839 7,746 5.33%
Tax -2,714 -4,026 -3,126 -5,309 -2,163 -2,023 -3,213 -10.65%
NP 5,660 8,086 7,948 15,055 3,961 2,816 4,533 15.97%
-
NP to SH 5,355 7,281 6,713 14,407 3,763 1,919 3,990 21.69%
-
Tax Rate 32.41% 33.24% 28.23% 26.07% 35.32% 41.81% 41.48% -
Total Cost 42,765 54,402 63,822 52,753 37,443 40,370 70,400 -28.29%
-
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 - 5,588 5,588 5,588 - - -
Div Payout % 104.36% - 83.25% 38.79% 148.51% - - -
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 11.69% 12.94% 11.07% 22.20% 9.57% 6.52% 6.05% -
ROE 0.58% 0.79% 0.73% 1.58% 0.42% 0.21% 0.44% -
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 17.33 22.36 25.69 24.27 14.82 15.46 26.82 -25.27%
EPS 1.92 2.61 2.40 5.16 1.35 0.69 1.43 21.72%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 0.00 -
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 5.76 7.43 8.53 8.06 4.92 5.13 8.91 -25.25%
EPS 0.64 0.87 0.80 1.71 0.45 0.23 0.47 22.87%
DPS 0.66 0.00 0.66 0.66 0.66 0.00 0.00 -
NAPS 1.0959 1.0959 1.0859 1.0859 1.076 1.0727 1.0727 1.43%
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 7.10 5.46 3.97 3.56 6.07 5.82 4.47 36.17%
P/EPS 64.18 46.82 42.46 16.78 66.83 131.05 84.04 -16.46%
EY 1.56 2.14 2.36 5.96 1.50 0.76 1.19 19.79%
DY 1.63 0.00 1.96 2.31 2.22 0.00 0.00 -
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 6.92 5.59 4.44 4.20 5.94 5.89 3.11 70.52%
P/EPS 62.61 47.97 47.45 19.78 65.34 132.50 58.47 4.67%
EY 1.60 2.08 2.11 5.05 1.53 0.75 1.71 -4.33%
DY 1.67 0.00 1.75 1.96 2.27 0.00 0.00 -
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