[CRESNDO] YoY Quarter Result on 31-Jul-2012 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -23.05%
YoY- -35.75%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 40,894 69,536 86,657 71,928 74,656 54,715 42,777 -0.74%
PBT 6,294 71,681 36,162 15,424 20,505 13,871 8,211 -4.33%
Tax -2,283 -9,392 -9,049 -3,855 -5,018 -3,714 -2,074 1.61%
NP 4,011 62,289 27,113 11,569 15,487 10,157 6,137 -6.83%
-
NP to SH 3,087 61,679 25,892 9,403 14,635 9,121 5,731 -9.79%
-
Tax Rate 36.27% 13.10% 25.02% 24.99% 24.47% 26.78% 25.26% -
Total Cost 36,883 7,247 59,544 60,359 59,169 44,558 36,640 0.11%
-
Net Worth 846,655 765,010 613,766 559,200 513,967 458,364 395,454 13.52%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 4,539 15,937 14,226 7,660 8,711 6,173 4,634 -0.34%
Div Payout % 147.06% 25.84% 54.95% 81.47% 59.52% 67.68% 80.86% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 846,655 765,010 613,766 559,200 513,967 458,364 395,454 13.52%
NOSH 226,985 227,681 203,233 191,507 174,226 154,331 154,474 6.62%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 9.81% 89.58% 31.29% 16.08% 20.74% 18.56% 14.35% -
ROE 0.36% 8.06% 4.22% 1.68% 2.85% 1.99% 1.45% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 18.02 30.54 42.64 37.56 42.85 35.45 27.69 -6.90%
EPS 1.36 27.09 12.74 4.91 8.40 5.91 3.71 -15.39%
DPS 2.00 7.00 7.00 4.00 5.00 4.00 3.00 -6.53%
NAPS 3.73 3.36 3.02 2.92 2.95 2.97 2.56 6.47%
Adjusted Per Share Value based on latest NOSH - 191,507
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 4.86 8.26 10.30 8.55 8.87 6.50 5.08 -0.73%
EPS 0.37 7.33 3.08 1.12 1.74 1.08 0.68 -9.64%
DPS 0.54 1.89 1.69 0.91 1.04 0.73 0.55 -0.30%
NAPS 1.0063 0.9092 0.7295 0.6646 0.6109 0.5448 0.47 13.52%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.28 2.96 3.10 2.03 1.69 1.14 0.99 -
P/RPS 12.66 9.69 7.27 5.40 3.94 3.22 3.58 23.41%
P/EPS 167.65 10.93 24.33 41.34 20.12 19.29 26.68 35.82%
EY 0.60 9.15 4.11 2.42 4.97 5.18 3.75 -26.30%
DY 0.88 2.36 2.26 1.97 2.96 3.51 3.03 -18.61%
P/NAPS 0.61 0.88 1.03 0.70 0.57 0.38 0.39 7.73%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 30/09/09 -
Price 2.00 2.83 3.24 1.86 1.34 1.19 1.06 -
P/RPS 11.10 9.27 7.60 4.95 3.13 3.36 3.83 19.39%
P/EPS 147.06 10.45 25.43 37.88 15.95 20.14 28.57 31.38%
EY 0.68 9.57 3.93 2.64 6.27 4.97 3.50 -23.88%
DY 1.00 2.47 2.16 2.15 3.73 3.36 2.83 -15.91%
P/NAPS 0.54 0.84 1.07 0.64 0.45 0.40 0.41 4.69%

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