[CUSCAPI] QoQ Annualized Quarter Result on 31-Dec-2018

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- -33.77%
YoY- 11.98%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 25,046 27,512 28,976 29,240 28,989 28,754 26,716 -4.20%
PBT -8,202 -4,024 372 -21,253 -16,357 -14,704 -17,524 -39.68%
Tax 52 0 0 -628 0 0 0 -
NP -8,150 -4,024 372 -21,881 -16,357 -14,704 -17,524 -39.94%
-
NP to SH -8,150 -4,024 372 -21,881 -16,357 -14,704 -17,524 -39.94%
-
Tax Rate - - 0.00% - - - - -
Total Cost 33,197 31,536 28,604 51,121 45,346 43,458 44,240 -17.40%
-
Net Worth 94,519 94,519 94,519 100,206 100,206 108,556 88,630 4.37%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 94,519 94,519 94,519 100,206 100,206 108,556 88,630 4.37%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 767,018 7.85%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -32.54% -14.63% 1.28% -74.83% -56.43% -51.14% -65.59% -
ROE -8.62% -4.26% 0.39% -21.84% -16.32% -13.54% -19.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.91 3.20 3.37 3.50 3.47 3.44 4.82 -28.54%
EPS -0.95 -0.46 0.04 -3.15 -2.35 -2.12 -3.16 -55.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.13 0.16 -22.08%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.65 2.91 3.07 3.09 3.07 3.04 2.83 -4.28%
EPS -0.86 -0.43 0.04 -2.32 -1.73 -1.56 -1.85 -39.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.1061 0.1061 0.1149 0.0938 4.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.175 0.18 0.205 0.175 0.29 0.225 0.405 -
P/RPS 6.00 5.62 6.08 5.00 8.35 6.53 8.40 -20.07%
P/EPS -18.45 -38.44 473.52 -6.68 -14.80 -12.78 -12.80 27.57%
EY -5.42 -2.60 0.21 -14.97 -6.75 -7.83 -7.81 -21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.64 1.86 1.46 2.42 1.73 2.53 -26.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 28/05/19 28/02/19 28/11/18 28/08/18 30/05/18 -
Price 0.165 0.17 0.16 0.20 0.215 0.28 0.14 -
P/RPS 5.66 5.31 4.74 5.71 6.19 8.13 2.90 56.11%
P/EPS -17.39 -36.30 369.58 -7.63 -10.98 -15.90 -4.43 148.63%
EY -5.75 -2.75 0.27 -13.10 -9.11 -6.29 -22.60 -59.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.55 1.45 1.67 1.79 2.15 0.88 42.64%

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