[CRESNDO] QoQ Quarter Result on 2022-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 61,115 58,336 39,274 51,264 65,337 59,843 54,601 7.83% QoQ % 4.76% 48.54% -23.39% -21.54% 9.18% 9.60% - Horiz. % 111.93% 106.84% 71.93% 93.89% 119.66% 109.60% 100.00%
PBT 7,691 18,815 -3,881 7,452 14,837 20,001 4,492 43.26% QoQ % -59.12% 584.80% -152.08% -49.77% -25.82% 345.26% - Horiz. % 171.22% 418.86% -86.40% 165.89% 330.30% 445.26% 100.00%
Tax -2,773 -5,327 43 -2,448 -4,365 -5,764 733 - QoQ % 47.94% -12,488.37% 101.76% 43.92% 24.27% -886.36% - Horiz. % -378.31% -726.74% 5.87% -333.97% -595.50% -786.36% 100.00%
NP 4,918 13,488 -3,838 5,004 10,472 14,237 5,225 -3.97% QoQ % -63.54% 451.43% -176.70% -52.22% -26.45% 172.48% - Horiz. % 94.12% 258.14% -73.45% 95.77% 200.42% 272.48% 100.00%
NP to SH 4,281 13,203 -3,637 4,856 10,105 13,201 4,279 0.03% QoQ % -67.58% 463.02% -174.90% -51.94% -23.45% 208.51% - Horiz. % 100.05% 308.55% -85.00% 113.48% 236.15% 308.51% 100.00%
Tax Rate 36.06 % 28.31 % - % 32.85 % 29.42 % 28.82 % -16.32 % - QoQ % 27.38% 0.00% 0.00% 11.66% 2.08% 276.59% - Horiz. % -220.96% -173.47% 0.00% -201.29% -180.27% -176.59% 100.00%
Total Cost 56,197 44,848 43,112 46,260 54,865 45,606 49,376 9.04% QoQ % 25.31% 4.03% -6.81% -15.68% 20.30% -7.64% - Horiz. % 113.81% 90.83% 87.31% 93.69% 111.12% 92.36% 100.00%
Net Worth 941,641 941,641 927,671 933,259 936,053 930,465 919,288 1.62% QoQ % 0.00% 1.51% -0.60% -0.30% 0.60% 1.22% - Horiz. % 102.43% 102.43% 100.91% 101.52% 101.82% 101.22% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - 5,588 - 8,382 - 5,588 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
Div Payout % - % - % - % - % 82.95 % - % 130.60 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 63.51% 0.00% 100.00%
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 941,641 941,641 927,671 933,259 936,053 930,465 919,288 1.62% QoQ % 0.00% 1.51% -0.60% -0.30% 0.60% 1.22% - Horiz. % 102.43% 102.43% 100.91% 101.52% 101.82% 101.22% 100.00%
NOSH 279,419 279,419 279,419 279,419 279,419 279,419 279,419 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 8.05 % 23.12 % -9.77 % 9.76 % 16.03 % 23.79 % 9.57 % -10.92% QoQ % -65.18% 336.64% -200.10% -39.11% -32.62% 148.59% - Horiz. % 84.12% 241.59% -102.09% 101.99% 167.50% 248.59% 100.00%
ROE 0.45 % 1.40 % -0.39 % 0.52 % 1.08 % 1.42 % 0.47 % -2.87% QoQ % -67.86% 458.97% -175.00% -51.85% -23.94% 202.13% - Horiz. % 95.74% 297.87% -82.98% 110.64% 229.79% 302.13% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 21.87 20.88 14.06 18.35 23.38 21.42 19.54 7.82% QoQ % 4.74% 48.51% -23.38% -21.51% 9.15% 9.62% - Horiz. % 111.92% 106.86% 71.95% 93.91% 119.65% 109.62% 100.00%
EPS 1.53 4.73 -1.30 1.74 3.62 4.72 1.53 - QoQ % -67.65% 463.85% -174.71% -51.93% -23.31% 208.50% - Horiz. % 100.00% 309.15% -84.97% 113.73% 236.60% 308.50% 100.00%
DPS 0.00 0.00 2.00 0.00 3.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
NAPS 3.3700 3.3700 3.3200 3.3400 3.3500 3.3300 3.2900 1.62% QoQ % 0.00% 1.51% -0.60% -0.30% 0.60% 1.22% - Horiz. % 102.43% 102.43% 100.91% 101.52% 101.82% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 279,534 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 21.79 20.80 14.00 18.28 23.30 21.34 19.47 7.82% QoQ % 4.76% 48.57% -23.41% -21.55% 9.18% 9.60% - Horiz. % 111.92% 106.83% 71.91% 93.89% 119.67% 109.60% 100.00%
EPS 1.53 4.71 -1.30 1.73 3.60 4.71 1.53 - QoQ % -67.52% 462.31% -175.14% -51.94% -23.57% 207.84% - Horiz. % 100.00% 307.84% -84.97% 113.07% 235.29% 307.84% 100.00%
DPS 0.00 0.00 1.99 0.00 2.99 0.00 1.99 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 150.25% 0.00% 100.00%
NAPS 3.3575 3.3575 3.3077 3.3276 3.3375 3.3176 3.2778 1.62% QoQ % 0.00% 1.51% -0.60% -0.30% 0.60% 1.21% - Horiz. % 102.43% 102.43% 100.91% 101.52% 101.82% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 1.4000 1.1700 1.1700 1.0500 1.0700 1.1900 1.2000 -
P/RPS 6.40 5.60 8.32 5.72 4.58 5.56 6.14 2.81% QoQ % 14.29% -32.69% 45.45% 24.89% -17.63% -9.45% - Horiz. % 104.23% 91.21% 135.50% 93.16% 74.59% 90.55% 100.00%
P/EPS 91.38 24.76 -89.89 60.42 29.59 25.19 78.36 10.82% QoQ % 269.06% 127.54% -248.78% 104.19% 17.47% -67.85% - Horiz. % 116.62% 31.60% -114.71% 77.11% 37.76% 32.15% 100.00%
EY 1.09 4.04 -1.11 1.66 3.38 3.97 1.28 -10.18% QoQ % -73.02% 463.96% -166.87% -50.89% -14.86% 210.16% - Horiz. % 85.16% 315.62% -86.72% 129.69% 264.06% 310.16% 100.00%
DY 0.00 0.00 1.71 0.00 2.80 0.00 1.67 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 102.40% 0.00% 167.66% 0.00% 100.00%
P/NAPS 0.42 0.35 0.35 0.31 0.32 0.36 0.36 10.85% QoQ % 20.00% 0.00% 12.90% -3.12% -11.11% 0.00% - Horiz. % 116.67% 97.22% 97.22% 86.11% 88.89% 100.00% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 30/03/23 28/12/22 28/09/22 28/06/22 30/03/22 -
Price 1.4000 1.2000 1.1800 1.1600 1.0700 1.0600 1.2000 -
P/RPS 6.40 5.75 8.40 6.32 4.58 4.95 6.14 2.81% QoQ % 11.30% -31.55% 32.91% 37.99% -7.47% -19.38% - Horiz. % 104.23% 93.65% 136.81% 102.93% 74.59% 80.62% 100.00%
P/EPS 91.38 25.40 -90.66 66.75 29.59 22.44 78.36 10.82% QoQ % 259.76% 128.02% -235.82% 125.58% 31.86% -71.36% - Horiz. % 116.62% 32.41% -115.70% 85.18% 37.76% 28.64% 100.00%
EY 1.09 3.94 -1.10 1.50 3.38 4.46 1.28 -10.18% QoQ % -72.34% 458.18% -173.33% -55.62% -24.22% 248.44% - Horiz. % 85.16% 307.81% -85.94% 117.19% 264.06% 348.44% 100.00%
DY 0.00 0.00 1.69 0.00 2.80 0.00 1.67 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 101.20% 0.00% 167.66% 0.00% 100.00%
P/NAPS 0.42 0.36 0.36 0.35 0.32 0.32 0.36 10.85% QoQ % 16.67% 0.00% 2.86% 9.38% 0.00% -11.11% - Horiz. % 116.67% 100.00% 100.00% 97.22% 88.89% 88.89% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Crescendo 3Q FY2023.pdf 
