[CUSCAPI] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -226.43%
YoY- -138.52%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 54,158 53,244 48,401 47,814 52,302 47,088 58,943 -5.50%
PBT -5,704 1,428 -2,924 -2,196 2,000 2,512 6,798 -
Tax 146 340 -965 -246 -68 -8 -18 -
NP -5,558 1,768 -3,889 -2,442 1,932 2,504 6,780 -
-
NP to SH -5,782 1,696 -3,930 -2,442 1,932 2,380 6,780 -
-
Tax Rate - -23.81% - - 3.40% 0.32% 0.26% -
Total Cost 59,716 51,476 52,290 50,257 50,370 44,584 52,163 9.46%
-
Net Worth 81,983 84,799 73,897 88,076 93,483 61,979 63,635 18.45%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,542 7,046 9,348 14,875 3,671 -
Div Payout % - - 0.00% 0.00% 483.87% 625.00% 54.15% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,983 84,799 73,897 88,076 93,483 61,979 63,635 18.45%
NOSH 431,492 423,999 369,489 352,307 311,612 247,916 244,750 46.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -10.26% 3.32% -8.03% -5.11% 3.69% 5.32% 11.50% -
ROE -7.05% 2.00% -5.32% -2.77% 2.07% 3.84% 10.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.55 12.56 13.10 13.57 16.78 18.99 24.08 -35.31%
EPS -1.34 0.40 -1.06 -0.69 0.62 0.96 2.77 -
DPS 0.00 0.00 1.50 2.00 3.00 6.00 1.50 -
NAPS 0.19 0.20 0.20 0.25 0.30 0.25 0.26 -18.91%
Adjusted Per Share Value based on latest NOSH - 430,461
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.73 5.63 5.12 5.06 5.54 4.98 6.24 -5.54%
EPS -0.61 0.18 -0.42 -0.26 0.20 0.25 0.72 -
DPS 0.00 0.00 0.59 0.75 0.99 1.57 0.39 -
NAPS 0.0868 0.0897 0.0782 0.0932 0.0989 0.0656 0.0673 18.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.39 0.38 0.41 0.395 0.34 0.335 0.34 -
P/RPS 3.11 3.03 3.13 2.91 2.03 1.76 1.41 69.69%
P/EPS -29.10 95.00 -38.55 -56.97 54.84 34.90 12.27 -
EY -3.44 1.05 -2.59 -1.76 1.82 2.87 8.15 -
DY 0.00 0.00 3.66 5.06 8.82 17.91 4.41 -
P/NAPS 2.05 1.90 2.05 1.58 1.13 1.34 1.31 34.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.37 0.40 0.40 0.415 0.365 0.26 0.33 -
P/RPS 2.95 3.19 3.05 3.06 2.17 1.37 1.37 66.98%
P/EPS -27.61 100.00 -37.61 -59.86 58.87 27.08 11.91 -
EY -3.62 1.00 -2.66 -1.67 1.70 3.69 8.39 -
DY 0.00 0.00 3.75 4.82 8.22 23.08 4.55 -
P/NAPS 1.95 2.00 2.00 1.66 1.22 1.04 1.27 33.19%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment