[CRESNDO] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 82.91%
YoY- 369.32%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 72,445 36,538 72,598 78,010 52,898 93,076 59,114 3.44%
PBT 12,891 6,606 26,763 59,296 15,487 30,396 13,384 -0.62%
Tax -3,920 -2,607 -6,771 -10,909 -3,893 -7,935 -3,343 2.68%
NP 8,971 3,999 19,992 48,387 11,594 22,461 10,041 -1.85%
-
NP to SH 7,983 1,687 18,071 47,359 10,091 21,745 8,451 -0.94%
-
Tax Rate 30.41% 39.46% 25.30% 18.40% 25.14% 26.11% 24.98% -
Total Cost 63,474 32,539 52,606 29,623 41,304 70,615 49,073 4.37%
-
Net Worth 894,172 852,618 769,269 667,401 570,529 526,201 469,844 11.31%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - 5,227 3,101 -
Div Payout % - - - - - 24.04% 36.70% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 894,172 852,618 769,269 667,401 570,529 526,201 469,844 11.31%
NOSH 280,462 227,972 227,594 220,993 194,057 174,238 155,064 10.37%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 12.38% 10.94% 27.54% 62.03% 21.92% 24.13% 16.99% -
ROE 0.89% 0.20% 2.35% 7.10% 1.77% 4.13% 1.80% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 25.93 16.03 31.90 35.30 27.26 53.42 38.12 -6.21%
EPS 2.86 0.74 7.94 21.43 5.20 12.48 5.45 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.00 -
NAPS 3.20 3.74 3.38 3.02 2.94 3.02 3.03 0.91%
Adjusted Per Share Value based on latest NOSH - 220,993
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 8.61 4.34 8.63 9.27 6.29 11.06 7.03 3.43%
EPS 0.95 0.20 2.15 5.63 1.20 2.58 1.00 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.37 -
NAPS 1.0627 1.0134 0.9143 0.7932 0.6781 0.6254 0.5584 11.31%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.51 1.94 2.80 3.29 1.80 1.41 1.34 -
P/RPS 5.82 12.10 8.78 9.32 6.60 2.64 3.52 8.73%
P/EPS 52.85 262.16 35.26 15.35 34.62 11.30 24.59 13.58%
EY 1.89 0.38 2.84 6.51 2.89 8.85 4.07 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 2.13 1.49 -
P/NAPS 0.47 0.52 0.83 1.09 0.61 0.47 0.44 1.10%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 30/12/15 30/12/14 31/12/13 31/12/12 23/12/11 29/12/10 -
Price 1.49 1.78 2.40 3.20 1.82 1.47 1.34 -
P/RPS 5.75 11.11 7.52 9.07 6.68 2.75 3.52 8.51%
P/EPS 52.15 240.54 30.23 14.93 35.00 11.78 24.59 13.33%
EY 1.92 0.42 3.31 6.70 2.86 8.49 4.07 -11.75%
DY 0.00 0.00 0.00 0.00 0.00 2.04 1.49 -
P/NAPS 0.47 0.48 0.71 1.06 0.62 0.49 0.44 1.10%

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