[CRESNDO] YoY Quarter Result on 31-Jul-2013 [#2]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 43.96%
YoY- 175.36%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 49,219 40,894 69,536 86,657 71,928 74,656 54,715 -1.74%
PBT 49,969 6,294 71,681 36,162 15,424 20,505 13,871 23.78%
Tax -4,900 -2,283 -9,392 -9,049 -3,855 -5,018 -3,714 4.72%
NP 45,069 4,011 62,289 27,113 11,569 15,487 10,157 28.16%
-
NP to SH 44,405 3,087 61,679 25,892 9,403 14,635 9,121 30.15%
-
Tax Rate 9.81% 36.27% 13.10% 25.02% 24.99% 24.47% 26.78% -
Total Cost 4,150 36,883 7,247 59,544 60,359 59,169 44,558 -32.64%
-
Net Worth 891,453 846,655 765,010 613,766 559,200 513,967 458,364 11.71%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 5,589 4,539 15,937 14,226 7,660 8,711 6,173 -1.64%
Div Payout % 12.59% 147.06% 25.84% 54.95% 81.47% 59.52% 67.68% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 891,453 846,655 765,010 613,766 559,200 513,967 458,364 11.71%
NOSH 279,452 226,985 227,681 203,233 191,507 174,226 154,331 10.39%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 91.57% 9.81% 89.58% 31.29% 16.08% 20.74% 18.56% -
ROE 4.98% 0.36% 8.06% 4.22% 1.68% 2.85% 1.99% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 17.61 18.02 30.54 42.64 37.56 42.85 35.45 -10.99%
EPS 15.89 1.36 27.09 12.74 4.91 8.40 5.91 17.90%
DPS 2.00 2.00 7.00 7.00 4.00 5.00 4.00 -10.90%
NAPS 3.19 3.73 3.36 3.02 2.92 2.95 2.97 1.19%
Adjusted Per Share Value based on latest NOSH - 203,233
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 17.55 14.58 24.79 30.90 25.65 26.62 19.51 -1.74%
EPS 15.83 1.10 21.99 9.23 3.35 5.22 3.25 30.16%
DPS 1.99 1.62 5.68 5.07 2.73 3.11 2.20 -1.65%
NAPS 3.1785 3.0188 2.7277 2.1884 1.9939 1.8326 1.6343 11.71%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.57 2.28 2.96 3.10 2.03 1.69 1.14 -
P/RPS 8.91 12.66 9.69 7.27 5.40 3.94 3.22 18.46%
P/EPS 9.88 167.65 10.93 24.33 41.34 20.12 19.29 -10.54%
EY 10.12 0.60 9.15 4.11 2.42 4.97 5.18 11.79%
DY 1.27 0.88 2.36 2.26 1.97 2.96 3.51 -15.57%
P/NAPS 0.49 0.61 0.88 1.03 0.70 0.57 0.38 4.32%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 29/09/14 27/09/13 28/09/12 27/09/11 28/09/10 -
Price 1.49 2.00 2.83 3.24 1.86 1.34 1.19 -
P/RPS 8.46 11.10 9.27 7.60 4.95 3.13 3.36 16.62%
P/EPS 9.38 147.06 10.45 25.43 37.88 15.95 20.14 -11.94%
EY 10.66 0.68 9.57 3.93 2.64 6.27 4.97 13.54%
DY 1.34 1.00 2.47 2.16 2.15 3.73 3.36 -14.19%
P/NAPS 0.47 0.54 0.84 1.07 0.64 0.45 0.40 2.72%

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