[CUSCAPI] YoY TTM Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 33,143 37,145 40,173 51,872 49,941 59,883 50,306 -6.72% YoY % -10.77% -7.54% -22.55% 3.87% -16.60% 19.04% - Horiz. % 65.88% 73.84% 79.86% 103.11% 99.27% 119.04% 100.00%
PBT -24,997 -39,407 -28,362 -6,933 -3,193 6,589 6,915 - YoY % 36.57% -38.94% -309.09% -117.13% -148.46% -4.71% - Horiz. % -361.49% -569.88% -410.15% -100.26% -46.17% 95.29% 100.00%
Tax 276 264 65 -303 -849 -142 329 -2.88% YoY % 4.55% 306.15% 121.45% 64.31% -497.89% -143.16% - Horiz. % 83.89% 80.24% 19.76% -92.10% -258.05% -43.16% 100.00%
NP -24,721 -39,143 -28,297 -7,236 -4,042 6,447 7,244 - YoY % 36.84% -38.33% -291.06% -79.02% -162.70% -11.00% - Horiz. % -341.26% -540.35% -390.63% -99.89% -55.80% 89.00% 100.00%
NP to SH -24,721 -39,143 -28,297 -7,180 -4,101 6,416 7,244 - YoY % 36.84% -38.33% -294.11% -75.08% -163.92% -11.43% - Horiz. % -341.26% -540.35% -390.63% -99.12% -56.61% 88.57% 100.00%
Tax Rate - % - % - % - % - % 2.16 % -4.76 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 145.38% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -45.38% 100.00%
Total Cost 57,864 76,288 68,470 59,108 53,983 53,436 43,062 5.05% YoY % -24.15% 11.42% 15.84% 9.49% 1.02% 24.09% - Horiz. % 134.37% 177.16% 159.00% 137.26% 125.36% 124.09% 100.00%
Net Worth 88,630 34,769 61,326 72,360 84,799 61,979 56,699 7.73% YoY % 154.91% -43.31% -15.25% -14.67% 36.82% 9.31% - Horiz. % 156.32% 61.32% 108.16% 127.62% 149.56% 109.31% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 0 0 0 0 3,718 7,036 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.15% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.85% 100.00%
Div Payout % - % - % - % - % - % 57.96 % 97.13 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.67% 100.00%
Equity 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,630 34,769 61,326 72,360 84,799 61,979 56,699 7.73% YoY % 154.91% -43.31% -15.25% -14.67% 36.82% 9.31% - Horiz. % 156.32% 61.32% 108.16% 127.62% 149.56% 109.31% 100.00%
NOSH 553,943 434,615 438,048 401,999 423,999 247,916 246,521 14.44% YoY % 27.46% -0.78% 8.97% -5.19% 71.03% 0.57% - Horiz. % 224.70% 176.30% 177.69% 163.07% 171.99% 100.57% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -74.59 % -105.38 % -70.44 % -13.95 % -8.09 % 10.77 % 14.40 % - YoY % 29.22% -49.60% -404.95% -72.44% -175.12% -25.21% - Horiz. % -517.99% -731.81% -489.17% -96.88% -56.18% 74.79% 100.00%
ROE -27.89 % -112.58 % -46.14 % -9.92 % -4.84 % 10.35 % 12.78 % - YoY % 75.23% -144.00% -365.12% -104.96% -146.76% -19.01% - Horiz. % -218.23% -880.91% -361.03% -77.62% -37.87% 80.99% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.98 8.55 9.17 12.90 11.78 24.15 20.41 -18.50% YoY % -30.06% -6.76% -28.91% 9.51% -51.22% 18.32% - Horiz. % 29.30% 41.89% 44.93% 63.20% 57.72% 118.32% 100.00%
EPS -4.46 -9.01 -6.46 -1.79 -0.97 2.59 2.94 - YoY % 50.50% -39.47% -260.89% -84.54% -137.45% -11.90% - Horiz. % -151.70% -306.46% -219.73% -60.88% -32.99% 88.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.85 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.37% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.63% 100.00%
NAPS 0.1600 0.0800 0.1400 0.1800 0.2000 0.2500 0.2300 -5.87% YoY % 100.00% -42.86% -22.22% -10.00% -20.00% 8.70% - Horiz. % 69.57% 34.78% 60.87% 78.26% 86.96% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.86 4.32 4.68 6.04 5.81 6.97 5.85 -6.69% YoY % -10.65% -7.69% -22.52% 3.96% -16.64% 19.15% - Horiz. % 65.98% 73.85% 80.00% 103.25% 99.32% 119.15% 100.00%
EPS -2.88 -4.56 -3.29 -0.84 -0.48 0.75 0.84 - YoY % 36.84% -38.60% -291.67% -75.00% -164.00% -10.71% - Horiz. % -342.86% -542.86% -391.67% -100.00% -57.14% 89.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.82 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.56% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.44% 100.00%
NAPS 0.1031 0.0405 0.0714 0.0842 0.0987 0.0721 0.0660 7.71% YoY % 154.57% -43.28% -15.20% -14.69% 36.89% 9.24% - Horiz. % 156.21% 61.36% 108.18% 127.58% 149.55% 109.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4050 0.2550 0.1000 0.2000 0.3800 0.3350 0.3700 -
P/RPS 6.77 2.98 1.09 1.55 3.23 1.39 1.81 24.58% YoY % 127.18% 173.39% -29.68% -52.01% 132.37% -23.20% - Horiz. % 374.03% 164.64% 60.22% 85.64% 178.45% 76.80% 100.00%
P/EPS -9.08 -2.83 -1.55 -11.20 -39.29 12.94 12.59 - YoY % -220.85% -82.58% 86.16% 71.49% -403.63% 2.78% - Horiz. % -72.12% -22.48% -12.31% -88.96% -312.07% 102.78% 100.00%
EY -11.02 -35.32 -64.60 -8.93 -2.55 7.73 7.94 - YoY % 68.80% 45.33% -623.40% -250.20% -132.99% -2.64% - Horiz. % -138.79% -444.84% -813.60% -112.47% -32.12% 97.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.48 7.71 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -41.89% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 58.11% 100.00%
P/NAPS 2.53 3.19 0.71 1.11 1.90 1.34 1.61 7.82% YoY % -20.69% 349.30% -36.04% -41.58% 41.79% -16.77% - Horiz. % 157.14% 198.14% 44.10% 68.94% 118.01% 83.23% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 10/05/12 -
Price 0.1400 0.2550 0.1150 0.1900 0.4000 0.2600 0.3500 -
P/RPS 2.34 2.98 1.25 1.47 3.40 1.08 1.72 5.26% YoY % -21.48% 138.40% -14.97% -56.76% 214.81% -37.21% - Horiz. % 136.05% 173.26% 72.67% 85.47% 197.67% 62.79% 100.00%
P/EPS -3.14 -2.83 -1.78 -10.64 -41.36 10.05 11.91 - YoY % -10.95% -58.99% 83.27% 74.27% -511.54% -15.62% - Horiz. % -26.36% -23.76% -14.95% -89.34% -347.27% 84.38% 100.00%
EY -31.88 -35.32 -56.17 -9.40 -2.42 9.95 8.40 - YoY % 9.74% 37.12% -497.55% -288.43% -124.32% 18.45% - Horiz. % -379.52% -420.48% -668.69% -111.90% -28.81% 118.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.77 8.15 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.20% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.80% 100.00%
P/NAPS 0.88 3.19 0.82 1.06 2.00 1.04 1.52 -8.70% YoY % -72.41% 289.02% -22.64% -47.00% 92.31% -31.58% - Horiz. % 57.89% 209.87% 53.95% 69.74% 131.58% 68.42% 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
Q1 2017 Financial.pdf 
