[CUSCAPI] QoQ Quarter Result on 2019-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 7,268 5,029 6,512 7,244 7,498 7,365 7,698 -3.75% QoQ % 44.52% -22.77% -10.10% -3.39% 1.81% -4.33% - Horiz. % 94.41% 65.33% 84.59% 94.10% 97.40% 95.67% 100.00%
PBT -2,812 -4,140 -2,106 93 -8,985 -4,916 -2,971 -3.59% QoQ % 32.08% -96.58% -2,364.52% 101.04% -82.77% -65.47% - Horiz. % 94.65% 139.35% 70.89% -3.13% 302.42% 165.47% 100.00%
Tax 1 39 0 0 -627 0 0 - QoQ % -97.44% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.16% -6.22% -0.00% -0.00% 100.00% - -
NP -2,811 -4,101 -2,106 93 -9,612 -4,916 -2,971 -3.61% QoQ % 31.46% -94.73% -2,364.52% 100.97% -95.52% -65.47% - Horiz. % 94.61% 138.03% 70.89% -3.13% 323.53% 165.47% 100.00%
NP to SH -2,810 -4,101 -2,106 93 -9,612 -4,916 -2,971 -3.64% QoQ % 31.48% -94.73% -2,364.52% 100.97% -95.52% -65.47% - Horiz. % 94.58% 138.03% 70.89% -3.13% 323.53% 165.47% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 10,079 9,130 8,618 7,151 17,110 12,281 10,669 -3.71% QoQ % 10.39% 5.94% 20.51% -58.21% 39.32% 15.11% - Horiz. % 94.47% 85.58% 80.78% 67.03% 160.37% 115.11% 100.00%
Net Worth 85,926 94,519 94,519 94,519 100,206 100,206 108,556 -14.39% QoQ % -9.09% 0.00% 0.00% -5.68% 0.00% -7.69% - Horiz. % 79.15% 87.07% 87.07% 87.07% 92.31% 92.31% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 85,926 94,519 94,519 94,519 100,206 100,206 108,556 -14.39% QoQ % -9.09% 0.00% 0.00% -5.68% 0.00% -7.69% - Horiz. % 79.15% 87.07% 87.07% 87.07% 92.31% 92.31% 100.00%
NOSH 859,269 859,269 859,269 859,269 835,053 835,053 835,053 1.92% QoQ % 0.00% 0.00% 0.00% 2.90% 0.00% 0.00% - Horiz. % 102.90% 102.90% 102.90% 102.90% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -38.68 % -81.55 % -32.34 % 1.28 % -128.19 % -66.75 % -38.59 % 0.15% QoQ % 52.57% -152.16% -2,626.56% 101.00% -92.04% -72.97% - Horiz. % 100.23% 211.32% 83.80% -3.32% 332.18% 172.97% 100.00%
ROE -3.27 % -4.34 % -2.23 % 0.10 % -9.59 % -4.91 % -2.74 % 12.48% QoQ % 24.65% -94.62% -2,330.00% 101.04% -95.32% -79.20% - Horiz. % 119.34% 158.39% 81.39% -3.65% 350.00% 179.20% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.85 0.59 0.76 0.84 0.90 0.88 0.92 -5.13% QoQ % 44.07% -22.37% -9.52% -6.67% 2.27% -4.35% - Horiz. % 92.39% 64.13% 82.61% 91.30% 97.83% 95.65% 100.00%
EPS -0.33 -0.48 -0.25 0.01 -1.15 -0.59 -0.36 -5.62% QoQ % 31.25% -92.00% -2,600.00% 100.87% -94.92% -63.89% - Horiz. % 91.67% 133.33% 69.44% -2.78% 319.44% 163.89% 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 0.1000 0.1100 0.1100 0.1100 0.1200 0.1200 0.1300 -16.01% QoQ % -9.09% 0.00% 0.00% -8.33% 0.00% -7.69% - Horiz. % 76.92% 84.62% 84.62% 84.62% 92.31% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.85 0.59 0.76 0.84 0.87 0.86 0.90 -3.73% QoQ % 44.07% -22.37% -9.52% -3.45% 1.16% -4.44% - Horiz. % 94.44% 65.56% 84.44% 93.33% 96.67% 95.56% 100.00%
EPS -0.33 -0.48 -0.25 0.01 -1.12 -0.57 -0.35 -3.84% QoQ % 31.25% -92.00% -2,600.00% 100.89% -96.49% -62.86% - Horiz. % 94.29% 137.14% 71.43% -2.86% 320.00% 162.86% 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 0.1000 0.1100 0.1100 0.1100 0.1166 0.1166 0.1263 -14.38% QoQ % -9.09% 0.00% 0.00% -5.66% 0.00% -7.68% - Horiz. % 79.18% 87.09% 87.09% 87.09% 92.32% 92.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1800 0.1750 0.1800 0.2050 0.1750 0.2900 0.2250 -
P/RPS 21.28 29.90 23.75 24.32 19.49 32.88 24.41 -8.72% QoQ % -28.83% 25.89% -2.34% 24.78% -40.72% 34.70% - Horiz. % 87.18% 122.49% 97.30% 99.63% 79.84% 134.70% 100.00%
P/EPS -55.04 -36.67 -73.44 1,894.09 -15.20 -49.26 -63.24 -8.82% QoQ % -50.10% 50.07% -103.88% 12,561.12% 69.14% 22.11% - Horiz. % 87.03% 57.99% 116.13% -2,995.08% 24.04% 77.89% 100.00%
EY -1.82 -2.73 -1.36 0.05 -6.58 -2.03 -1.58 9.86% QoQ % 33.33% -100.74% -2,820.00% 100.76% -224.14% -28.48% - Horiz. % 115.19% 172.78% 86.08% -3.16% 416.46% 128.48% 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 1.80 1.59 1.64 1.86 1.46 2.42 1.73 2.67% QoQ % 13.21% -3.05% -11.83% 27.40% -39.67% 39.88% - Horiz. % 104.05% 91.91% 94.80% 107.51% 84.39% 139.88% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 29/08/19 28/05/19 28/02/19 28/11/18 28/08/18 -
Price 0.1200 0.1650 0.1700 0.1600 0.2000 0.2150 0.2800 -
P/RPS 14.19 28.19 22.43 18.98 22.27 24.38 30.37 -39.70% QoQ % -49.66% 25.68% 18.18% -14.77% -8.65% -19.72% - Horiz. % 46.72% 92.82% 73.86% 62.50% 73.33% 80.28% 100.00%
P/EPS -36.69 -34.57 -69.36 1,478.31 -17.38 -36.52 -78.70 -39.79% QoQ % -6.13% 50.16% -104.69% 8,605.81% 52.41% 53.60% - Horiz. % 46.62% 43.93% 88.13% -1,878.41% 22.08% 46.40% 100.00%
EY -2.73 -2.89 -1.44 0.07 -5.76 -2.74 -1.27 66.33% QoQ % 5.54% -100.69% -2,157.14% 101.22% -110.22% -115.75% - Horiz. % 214.96% 227.56% 113.39% -5.51% 453.54% 215.75% 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 1.20 1.50 1.55 1.45 1.67 1.79 2.15 -32.14% QoQ % -20.00% -3.23% 6.90% -13.17% -6.70% -16.74% - Horiz. % 55.81% 69.77% 72.09% 67.44% 77.67% 83.26% 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- Q1 310319.pdf 
