[CUSCAPI] QoQ Annualized Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 31,557 31,480 26,580 40,120 38,021 38,026 38,476 -12.37% QoQ % 0.25% 18.43% -33.75% 5.52% -0.01% -1.17% - Horiz. % 82.02% 81.82% 69.08% 104.27% 98.82% 98.83% 100.00%
PBT -18,904 -18,700 -18,080 -38,479 -15,570 -14,606 -14,368 20.05% QoQ % -1.09% -3.43% 53.01% -147.12% -6.60% -1.66% - Horiz. % 131.57% 130.15% 125.84% 267.81% 108.37% 101.66% 100.00%
Tax -8 2 0 263 -26 0 0 - QoQ % -500.00% 0.00% 0.00% 1,086.24% 0.00% 0.00% - Horiz. % 30.00% -7.50% -0.00% -986.24% 100.00% - -
NP -18,912 -18,698 -18,080 -38,216 -15,597 -14,606 -14,368 20.08% QoQ % -1.14% -3.42% 52.69% -145.02% -6.79% -1.66% - Horiz. % 131.63% 130.14% 125.84% 265.98% 108.56% 101.66% 100.00%
NP to SH -18,912 -18,698 -18,080 -38,216 -15,597 -14,606 -14,368 20.08% QoQ % -1.14% -3.42% 52.69% -145.02% -6.79% -1.66% - Horiz. % 131.63% 130.14% 125.84% 265.98% 108.56% 101.66% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 50,469 50,178 44,660 78,336 53,618 52,632 52,844 -3.02% QoQ % 0.58% 12.36% -42.99% 46.10% 1.87% -0.40% - Horiz. % 95.51% 94.95% 84.51% 148.24% 101.47% 99.60% 100.00%
Net Worth 23,252 27,497 34,769 26,117 52,184 56,511 61,326 -47.58% QoQ % -15.44% -20.92% 33.13% -49.95% -7.66% -7.85% - Horiz. % 37.92% 44.84% 56.69% 42.59% 85.09% 92.15% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 23,252 27,497 34,769 26,117 52,184 56,511 61,326 -47.58% QoQ % -15.44% -20.92% 33.13% -49.95% -7.66% -7.85% - Horiz. % 37.92% 44.84% 56.69% 42.59% 85.09% 92.15% 100.00%
NOSH 465,049 458,284 434,615 435,294 434,869 434,702 438,048 4.06% QoQ % 1.48% 5.45% -0.16% 0.10% 0.04% -0.76% - Horiz. % 106.16% 104.62% 99.22% 99.37% 99.27% 99.24% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -59.93 % -59.40 % -68.02 % -95.25 % -41.02 % -38.41 % -37.34 % 37.04% QoQ % -0.89% 12.67% 28.59% -132.20% -6.80% -2.87% - Horiz. % 160.50% 159.08% 182.16% 255.09% 109.86% 102.87% 100.00%
ROE -81.33 % -68.00 % -52.00 % -146.32 % -29.89 % -25.85 % -23.43 % 129.08% QoQ % -19.60% -30.77% 64.46% -389.53% -15.63% -10.33% - Horiz. % 347.12% 290.23% 221.94% 624.50% 127.57% 110.33% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.79 6.87 6.12 9.22 8.74 8.75 8.78 -15.73% QoQ % -1.16% 12.25% -33.62% 5.49% -0.11% -0.34% - Horiz. % 77.33% 78.25% 69.70% 105.01% 99.54% 99.66% 100.00%
EPS -4.07 -4.08 -4.16 -8.77 -3.59 -3.36 -3.28 15.46% QoQ % 0.25% 1.92% 52.57% -144.29% -6.85% -2.44% - Horiz. % 124.09% 124.39% 126.83% 267.38% 109.45% 102.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0500 0.0600 0.0800 0.0600 0.1200 0.1300 0.1400 -49.63% QoQ % -16.67% -25.00% 33.33% -50.00% -7.69% -7.14% - Horiz. % 35.71% 42.86% 57.14% 42.86% 85.71% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.67 3.66 3.09 4.67 4.42 4.43 4.48 -12.44% QoQ % 0.27% 18.45% -33.83% 5.66% -0.23% -1.12% - Horiz. % 81.92% 81.70% 68.97% 104.24% 98.66% 98.88% 100.00%
EPS -2.20 -2.18 -2.10 -4.45 -1.82 -1.70 -1.67 20.15% QoQ % -0.92% -3.81% 52.81% -144.51% -7.06% -1.80% - Horiz. % 131.74% 130.54% 125.75% 266.47% 108.98% 101.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0271 0.0320 0.0405 0.0304 0.0607 0.0658 0.0714 -47.55% QoQ % -15.31% -20.99% 33.22% -49.92% -7.75% -7.84% - Horiz. % 37.96% 44.82% 56.72% 42.58% 85.01% 92.16% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2800 0.2800 0.2550 0.1100 0.1300 0.0950 0.1000 -
P/RPS 4.13 4.08 4.17 1.19 1.49 1.09 1.14 135.70% QoQ % 1.23% -2.16% 250.42% -20.13% 36.70% -4.39% - Horiz. % 362.28% 357.89% 365.79% 104.39% 130.70% 95.61% 100.00%
P/EPS -6.89 -6.86 -6.13 -1.25 -3.62 -2.83 -3.05 72.08% QoQ % -0.44% -11.91% -390.40% 65.47% -27.92% 7.21% - Horiz. % 225.90% 224.92% 200.98% 40.98% 118.69% 92.79% 100.00%
EY -14.52 -14.57 -16.31 -79.81 -27.59 -35.37 -32.80 -41.89% QoQ % 0.34% 10.67% 79.56% -189.27% 22.00% -7.84% - Horiz. % 44.27% 44.42% 49.73% 243.32% 84.12% 107.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.60 4.67 3.19 1.83 1.08 0.73 0.71 295.74% QoQ % 19.91% 46.39% 74.32% 69.44% 47.95% 2.82% - Horiz. % 788.73% 657.75% 449.30% 257.75% 152.11% 102.82% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 -
Price 0.4350 0.2500 0.2550 0.1900 0.1200 0.1400 0.1150 -
P/RPS 6.41 3.64 4.17 2.06 1.37 1.60 1.31 187.94% QoQ % 76.10% -12.71% 102.43% 50.36% -14.38% 22.14% - Horiz. % 489.31% 277.86% 318.32% 157.25% 104.58% 122.14% 100.00%
P/EPS -10.70 -6.13 -6.13 -2.16 -3.35 -4.17 -3.51 110.10% QoQ % -74.55% 0.00% -183.80% 35.52% 19.66% -18.80% - Horiz. % 304.84% 174.64% 174.64% 61.54% 95.44% 118.80% 100.00%
EY -9.35 -16.32 -16.31 -46.21 -29.89 -24.00 -28.52 -52.42% QoQ % 42.71% -0.06% 64.70% -54.60% -24.54% 15.85% - Horiz. % 32.78% 57.22% 57.19% 162.03% 104.80% 84.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.70 4.17 3.19 3.17 1.00 1.08 0.82 382.15% QoQ % 108.63% 30.72% 0.63% 217.00% -7.41% 31.71% - Horiz. % 1,060.98% 508.54% 389.02% 386.59% 121.95% 131.71% 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
Cuscapi Q4 2016.pdf 
