[CRESNDO] YoY 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- -20.45%
YoY- 47.2%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
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 48,292 55,739 51,159 71,045 85,746 52,082 44,690 1.29%
PBT 10,274 16,011 10,021 25,130 18,302 14,043 7,389 5.64%
Tax -2,300 -4,449 -2,688 -6,384 -4,675 -2,982 -1,963 2.67%
NP 7,974 11,562 7,333 18,746 13,627 11,061 5,426 6.62%
-
NP to SH 6,459 9,809 5,543 17,986 12,219 10,429 4,812 5.02%
-
Tax Rate 22.39% 27.79% 26.82% 25.40% 25.54% 21.23% 26.57% -
Total Cost 40,318 44,177 43,826 52,299 72,119 41,021 39,264 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 0.76% 1.15% 0.76% 2.91% 2.22% 2.07% 1.06% -
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 17.27 24.49 22.43 36.46 46.24 30.11 28.98 -8.25%
EPS 2.31 4.31 2.43 9.23 6.59 6.03 3.12 -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 17.22 19.87 18.24 25.33 30.57 18.57 15.93 1.30%
EPS 2.30 3.50 1.98 6.41 4.36 3.72 1.72 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0407 3.0349 2.5945 2.2025 1.9635 1.8007 1.6223 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 9.55 9.92 13.29 6.45 3.89 5.21 4.04 15.40%
P/EPS 71.43 56.38 122.63 25.46 27.31 26.04 37.50 11.32%
EY 1.40 1.77 0.82 3.93 3.66 3.84 2.67 -10.19%
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 8.63 9.51 12.66 7.71 3.96 5.11 3.80 14.63%
P/EPS 64.50 54.06 116.87 30.44 27.77 25.54 35.26 10.57%
EY 1.55 1.85 0.86 3.28 3.60 3.92 2.84 -9.59%
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