[CRESNDO] YoY Quarter Result on 31-Oct-2015 [#3]

Stock
[CRESNDO] CRESCENDO CORPORATION BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -45.35%
YoY- -90.66%
Quarter Report
Latest QR
Upcoming QR
CRESNDO's Result
CRESNDO's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 69,411 71,174 72,445 36,538 72,598 78,010 52,898 4.62%
PBT 17,396 14,450 12,891 6,606 26,763 59,296 15,487 1.95%
Tax -4,873 -3,483 -3,920 -2,607 -6,771 -10,909 -3,893 3.81%
NP 12,523 10,967 8,971 3,999 19,992 48,387 11,594 1.29%
-
NP to SH 11,974 10,263 7,983 1,687 18,071 47,359 10,091 2.89%
-
Tax Rate 28.01% 24.10% 30.41% 39.46% 25.30% 18.40% 25.14% -
Total Cost 56,888 60,207 63,474 32,539 52,606 29,623 41,304 5.47%
-
Net Worth 885,758 924,876 894,172 852,618 769,269 667,401 570,529 7.60%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 885,758 924,876 894,172 852,618 769,269 667,401 570,529 7.60%
NOSH 280,462 280,462 280,462 227,972 227,594 220,993 194,057 6.32%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 18.04% 15.41% 12.38% 10.94% 27.54% 62.03% 21.92% -
ROE 1.35% 1.11% 0.89% 0.20% 2.35% 7.10% 1.77% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 24.84 25.47 25.93 16.03 31.90 35.30 27.26 -1.53%
EPS 4.29 3.67 2.86 0.74 7.94 21.43 5.20 -3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.31 3.20 3.74 3.38 3.02 2.94 1.26%
Adjusted Per Share Value based on latest NOSH - 227,972
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 8.25 8.46 8.61 4.34 8.63 9.27 6.29 4.62%
EPS 1.42 1.22 0.95 0.20 2.15 5.63 1.20 2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0527 1.0992 1.0627 1.0134 0.9143 0.7932 0.6781 7.60%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.30 1.54 1.51 1.94 2.80 3.29 1.80 -
P/RPS 5.23 6.05 5.82 12.10 8.78 9.32 6.60 -3.80%
P/EPS 30.34 41.93 52.85 262.16 35.26 15.35 34.62 -2.17%
EY 3.30 2.39 1.89 0.38 2.84 6.51 2.89 2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.47 0.52 0.83 1.09 0.61 -6.40%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/12/18 22/12/17 29/12/16 30/12/15 30/12/14 31/12/13 31/12/12 -
Price 1.21 1.46 1.49 1.78 2.40 3.20 1.82 -
P/RPS 4.87 5.73 5.75 11.11 7.52 9.07 6.68 -5.12%
P/EPS 28.24 39.75 52.15 240.54 30.23 14.93 35.00 -3.51%
EY 3.54 2.52 1.92 0.42 3.31 6.70 2.86 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.47 0.48 0.71 1.06 0.62 -7.83%

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