[CRESNDO] YoY Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 58,336 59,843 62,488 43,186 60,538 54,452 47,851 3.36% YoY % -2.52% -4.23% 44.70% -28.66% 11.18% 13.79% - Horiz. % 121.91% 125.06% 130.59% 90.25% 126.51% 113.79% 100.00%
PBT 18,815 20,001 12,112 4,839 14,303 4,441 6,628 18.98% YoY % -5.93% 65.13% 150.30% -66.17% 222.07% -33.00% - Horiz. % 283.87% 301.77% 182.74% 73.01% 215.80% 67.00% 100.00%
Tax -5,327 -5,764 -4,026 -2,023 -4,272 1,579 -1,181 28.53% YoY % 7.58% -43.17% -99.01% 52.65% -370.55% 233.70% - Horiz. % 451.06% 488.06% 340.90% 171.30% 361.73% -133.70% 100.00%
NP 13,488 14,237 8,086 2,816 10,031 6,020 5,447 16.31% YoY % -5.26% 76.07% 187.14% -71.93% 66.63% 10.52% - Horiz. % 247.62% 261.37% 148.45% 51.70% 184.16% 110.52% 100.00%
NP to SH 13,203 13,201 7,281 1,919 9,170 3,240 4,362 20.26% YoY % 0.02% 81.31% 279.42% -79.07% 183.02% -25.72% - Horiz. % 302.68% 302.64% 166.92% 43.99% 210.22% 74.28% 100.00%
Tax Rate 28.31 % 28.82 % 33.24 % 41.81 % 29.87 % -35.56 % 17.82 % 8.02% YoY % -1.77% -13.30% -20.50% 39.97% 184.00% -299.55% - Horiz. % 158.87% 161.73% 186.53% 234.62% 167.62% -199.55% 100.00%
Total Cost 44,848 45,606 54,402 40,370 50,507 48,432 42,404 0.94% YoY % -1.66% -16.17% 34.76% -20.07% 4.28% 14.22% - Horiz. % 105.76% 107.55% 128.29% 95.20% 119.11% 114.22% 100.00%
Net Worth 941,641 930,465 922,082 902,523 902,523 877,375 913,700 0.50% YoY % 1.20% 0.91% 2.17% 0.00% 2.87% -3.98% - Horiz. % 103.06% 101.83% 100.92% 98.78% 98.78% 96.02% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 941,641 930,465 922,082 902,523 902,523 877,375 913,700 0.50% YoY % 1.20% 0.91% 2.17% 0.00% 2.87% -3.98% - Horiz. % 103.06% 101.83% 100.92% 98.78% 98.78% 96.02% 100.00%
NOSH 279,419 279,419 279,419 279,419 279,419 279,419 279,419 - YoY % 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 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 23.12 % 23.79 % 12.94 % 6.52 % 16.57 % 11.06 % 11.38 % 12.53% YoY % -2.82% 83.85% 98.47% -60.65% 49.82% -2.81% - Horiz. % 203.16% 209.05% 113.71% 57.29% 145.61% 97.19% 100.00%
ROE 1.40 % 1.42 % 0.79 % 0.21 % 1.02 % 0.37 % 0.48 % 19.52% YoY % -1.41% 79.75% 276.19% -79.41% 175.68% -22.92% - Horiz. % 291.67% 295.83% 164.58% 43.75% 212.50% 77.08% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 20.88 21.42 22.36 15.46 21.67 19.49 17.13 3.35% YoY % -2.52% -4.20% 44.63% -28.66% 11.19% 13.78% - Horiz. % 121.89% 125.04% 130.53% 90.25% 126.50% 113.78% 100.00%
EPS 4.73 4.72 2.61 0.69 3.28 1.16 1.56 20.30% YoY % 0.21% 80.84% 278.26% -78.96% 182.76% -25.64% - Horiz. % 303.21% 302.56% 167.31% 44.23% 210.26% 74.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.3700 3.3300 3.3000 3.2300 3.2300 3.1400 3.2700 0.50% YoY % 1.20% 0.91% 2.17% 0.00% 2.87% -3.98% - Horiz. % 103.06% 101.83% 100.92% 98.78% 98.78% 96.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 279,534 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 20.80 21.34 22.28 15.40 21.59 19.42 17.06 3.36% YoY % -2.53% -4.22% 44.68% -28.67% 11.17% 13.83% - Horiz. % 121.92% 125.09% 130.60% 90.27% 126.55% 113.83% 100.00%
EPS 4.71 4.71 2.60 0.68 3.27 1.16 1.56 20.21% YoY % 0.00% 81.15% 282.35% -79.20% 181.90% -25.64% - Horiz. % 301.92% 301.92% 166.67% 43.59% 209.62% 74.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.3575 3.3176 3.2877 3.2180 3.2180 3.1283 3.2578 0.50% YoY % 1.20% 0.91% 2.17% 0.00% 2.87% -3.98% - Horiz. % 103.06% 101.84% 100.92% 98.78% 98.78% 96.02% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 1.1700 1.1900 1.2200 0.9000 1.2700 1.3100 1.6900 -
P/RPS 5.60 5.56 5.46 5.82 5.86 6.72 9.87 -9.01% YoY % 0.72% 1.83% -6.19% -0.68% -12.80% -31.91% - Horiz. % 56.74% 56.33% 55.32% 58.97% 59.37% 68.09% 100.00%
P/EPS 24.76 25.19 46.82 131.05 38.70 112.97 108.26 -21.79% YoY % -1.71% -46.20% -64.27% 238.63% -65.74% 4.35% - Horiz. % 22.87% 23.27% 43.25% 121.05% 35.75% 104.35% 100.00%
EY 4.04 3.97 2.14 0.76 2.58 0.89 0.92 27.95% YoY % 1.76% 85.51% 181.58% -70.54% 189.89% -3.26% - Horiz. % 439.13% 431.52% 232.61% 82.61% 280.43% 96.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.35 0.36 0.37 0.28 0.39 0.42 0.52 -6.38% YoY % -2.78% -2.70% 32.14% -28.21% -7.14% -19.23% - Horiz. % 67.31% 69.23% 71.15% 53.85% 75.00% 80.77% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 28/06/22 16/07/21 29/06/20 27/06/19 28/06/18 29/06/17 -
Price 1.2000 1.0600 1.2500 0.9100 1.2400 1.2900 1.7000 -
P/RPS 5.75 4.95 5.59 5.89 5.72 6.62 9.93 -8.70% YoY % 16.16% -11.45% -5.09% 2.97% -13.60% -33.33% - Horiz. % 57.91% 49.85% 56.29% 59.32% 57.60% 66.67% 100.00%
P/EPS 25.40 22.44 47.97 132.50 37.78 111.25 108.90 -21.53% YoY % 13.19% -53.22% -63.80% 250.71% -66.04% 2.16% - Horiz. % 23.32% 20.61% 44.05% 121.67% 34.69% 102.16% 100.00%
EY 3.94 4.46 2.08 0.75 2.65 0.90 0.92 27.42% YoY % -11.66% 114.42% 177.33% -71.70% 194.44% -2.17% - Horiz. % 428.26% 484.78% 226.09% 81.52% 288.04% 97.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.32 0.38 0.28 0.38 0.41 0.52 -5.94% YoY % 12.50% -15.79% 35.71% -26.32% -7.32% -21.15% - Horiz. % 69.23% 61.54% 73.08% 53.85% 73.08% 78.85% 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 Q1 FY2023.pdf 
