[CUSCAPI] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -51.72%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 14,377 6,679 33,108 23,668 15,740 6,645 40,120 -49.64%
PBT -7,352 -4,381 -25,135 -14,178 -9,350 -4,520 -38,479 -66.92%
Tax 0 0 275 -6 1 0 263 -
NP -7,352 -4,381 -24,860 -14,184 -9,349 -4,520 -38,216 -66.77%
-
NP to SH -7,352 -4,381 -24,860 -14,184 -9,349 -4,520 -38,216 -66.77%
-
Tax Rate - - - - - - - -
Total Cost 21,729 11,060 57,968 37,852 25,089 11,165 78,336 -57.56%
-
Net Worth 108,556 88,630 19,597 23,252 27,497 34,769 26,117 159.19%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 108,556 88,630 19,597 23,252 27,497 34,769 26,117 159.19%
NOSH 859,269 767,018 496,445 465,049 458,284 434,615 435,294 57.55%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -51.14% -65.59% -75.09% -59.93% -59.40% -68.02% -95.25% -
ROE -6.77% -4.94% -126.85% -61.00% -34.00% -13.00% -146.32% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.72 1.21 6.76 5.09 3.43 1.53 9.22 -67.45%
EPS -1.06 -0.79 -5.27 -3.05 -2.04 -1.04 -8.77 -75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.04 0.05 0.06 0.08 0.06 67.67%
Adjusted Per Share Value based on latest NOSH - 483,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.53 0.71 3.53 2.52 1.68 0.71 4.28 -49.72%
EPS -0.78 -0.47 -2.65 -1.51 -1.00 -0.48 -4.07 -66.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0944 0.0209 0.0248 0.0293 0.037 0.0278 159.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.225 0.405 0.545 0.28 0.28 0.255 0.11 -
P/RPS 13.07 33.59 8.06 5.50 8.15 16.68 1.19 396.27%
P/EPS -25.56 -51.21 -10.74 -9.18 -13.73 -24.52 -1.25 651.91%
EY -3.91 -1.95 -9.31 -10.89 -7.29 -4.08 -79.81 -86.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.53 13.63 5.60 4.67 3.19 1.83 -3.68%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 27/02/17 -
Price 0.28 0.14 0.555 0.435 0.25 0.255 0.19 -
P/RPS 16.26 11.61 8.21 8.55 7.28 16.68 2.06 297.93%
P/EPS -31.80 -17.70 -10.94 -14.26 -12.25 -24.52 -2.16 503.65%
EY -3.14 -5.65 -9.14 -7.01 -8.16 -4.08 -46.21 -83.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.88 13.88 8.70 4.17 3.19 3.17 -22.86%

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