[CRESNDO] YoY Annualized 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- 29.36%
YoY- 47.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 193,168 222,956 204,636 284,180 342,984 208,328 178,760 1.29%
PBT 41,096 64,044 40,084 100,520 73,208 56,172 29,556 5.64%
Tax -9,200 -17,796 -10,752 -25,536 -18,700 -11,928 -7,852 2.67%
NP 31,896 46,248 29,332 74,984 54,508 44,244 21,704 6.62%
-
NP to SH 25,836 39,236 22,172 71,944 48,876 41,716 19,248 5.02%
-
Tax Rate 22.39% 27.79% 26.82% 25.40% 25.54% 21.23% 26.57% -
Total Cost 161,272 176,708 175,304 209,196 288,476 164,084 157,056 0.44%
-
Net Worth 852,811 851,175 727,661 617,720 550,689 505,019 454,980 11.02%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 852,811 851,175 727,661 617,720 550,689 505,019 454,980 11.02%
NOSH 279,610 227,587 228,106 194,864 185,417 172,951 154,230 10.41%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 16.51% 20.74% 14.33% 26.39% 15.89% 21.24% 12.14% -
ROE 3.03% 4.61% 3.05% 11.65% 8.88% 8.26% 4.23% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 69.08 97.97 89.71 145.83 184.98 120.45 115.90 -8.25%
EPS 9.24 17.24 9.72 36.92 26.36 24.12 12.48 -4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 3.74 3.19 3.17 2.97 2.92 2.95 0.55%
Adjusted Per Share Value based on latest NOSH - 194,864
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 22.96 26.50 24.32 33.78 40.76 24.76 21.25 1.29%
EPS 3.07 4.66 2.64 8.55 5.81 4.96 2.29 5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0136 1.0116 0.8648 0.7342 0.6545 0.6002 0.5408 11.02%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.65 2.43 2.98 2.35 1.80 1.57 1.17 -
P/RPS 2.39 2.48 3.32 1.61 0.97 1.30 1.01 15.42%
P/EPS 17.86 14.10 30.66 6.37 6.83 6.51 9.37 11.33%
EY 5.60 7.09 3.26 15.71 14.64 15.36 10.67 -10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.93 0.74 0.61 0.54 0.40 5.12%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 29/06/15 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 -
Price 1.49 2.33 2.84 2.81 1.83 1.54 1.10 -
P/RPS 2.16 2.38 3.17 1.93 0.99 1.28 0.95 14.65%
P/EPS 16.13 13.52 29.22 7.61 6.94 6.38 8.81 10.59%
EY 6.20 7.40 3.42 13.14 14.40 15.66 11.35 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.89 0.89 0.62 0.53 0.37 4.78%

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