[CRESNDO] YoY Quarter Result on 31-Oct-2012 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 7.32%
YoY- -53.59%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 36,538 72,598 78,010 52,898 93,076 59,114 37,947 -0.62%
PBT 6,606 26,763 59,296 15,487 30,396 13,384 5,962 1.72%
Tax -2,607 -6,771 -10,909 -3,893 -7,935 -3,343 -1,599 8.48%
NP 3,999 19,992 48,387 11,594 22,461 10,041 4,363 -1.44%
-
NP to SH 1,687 18,071 47,359 10,091 21,745 8,451 4,087 -13.70%
-
Tax Rate 39.46% 25.30% 18.40% 25.14% 26.11% 24.98% 26.82% -
Total Cost 32,539 52,606 29,623 41,304 70,615 49,073 33,584 -0.52%
-
Net Worth 852,618 769,269 667,401 570,529 526,201 469,844 399,446 13.46%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - 5,227 3,101 - -
Div Payout % - - - - 24.04% 36.70% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 852,618 769,269 667,401 570,529 526,201 469,844 399,446 13.46%
NOSH 227,972 227,594 220,993 194,057 174,238 155,064 154,226 6.72%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 10.94% 27.54% 62.03% 21.92% 24.13% 16.99% 11.50% -
ROE 0.20% 2.35% 7.10% 1.77% 4.13% 1.80% 1.02% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 16.03 31.90 35.30 27.26 53.42 38.12 24.60 -6.88%
EPS 0.74 7.94 21.43 5.20 12.48 5.45 2.65 -19.14%
DPS 0.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 3.74 3.38 3.02 2.94 3.02 3.03 2.59 6.31%
Adjusted Per Share Value based on latest NOSH - 194,057
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 13.03 25.89 27.81 18.86 33.19 21.08 13.53 -0.62%
EPS 0.60 6.44 16.89 3.60 7.75 3.01 1.46 -13.76%
DPS 0.00 0.00 0.00 0.00 1.86 1.11 0.00 -
NAPS 3.0401 2.7429 2.3797 2.0342 1.8762 1.6753 1.4242 13.46%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.94 2.80 3.29 1.80 1.41 1.34 1.09 -
P/RPS 12.10 8.78 9.32 6.60 2.64 3.52 4.43 18.22%
P/EPS 262.16 35.26 15.35 34.62 11.30 24.59 41.13 36.14%
EY 0.38 2.84 6.51 2.89 8.85 4.07 2.43 -26.58%
DY 0.00 0.00 0.00 0.00 2.13 1.49 0.00 -
P/NAPS 0.52 0.83 1.09 0.61 0.47 0.44 0.42 3.62%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/15 30/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 -
Price 1.78 2.40 3.20 1.82 1.47 1.34 1.06 -
P/RPS 11.11 7.52 9.07 6.68 2.75 3.52 4.31 17.08%
P/EPS 240.54 30.23 14.93 35.00 11.78 24.59 40.00 34.83%
EY 0.42 3.31 6.70 2.86 8.49 4.07 2.50 -25.70%
DY 0.00 0.00 0.00 0.00 2.04 1.49 0.00 -
P/NAPS 0.48 0.71 1.06 0.62 0.49 0.44 0.41 2.66%

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