[CUSCAPI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -114.52%
YoY- -157.96%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,707 27,079 13,311 48,401 35,861 26,151 11,772 120.95%
PBT -6,705 -2,852 357 -2,924 -1,647 1,000 628 -
Tax 49 73 85 -965 -185 -34 -2 -
NP -6,656 -2,779 442 -3,889 -1,832 966 626 -
-
NP to SH -6,791 -2,891 424 -3,930 -1,832 966 595 -
-
Tax Rate - - -23.81% - - 3.40% 0.32% -
Total Cost 45,363 29,858 12,869 52,290 37,693 25,185 11,146 154.69%
-
Net Worth 82,710 81,983 84,799 73,897 88,076 93,483 61,979 21.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,542 5,284 4,674 3,718 -
Div Payout % - - - 0.00% 0.00% 483.87% 625.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 82,710 81,983 84,799 73,897 88,076 93,483 61,979 21.18%
NOSH 435,320 431,492 423,999 369,489 352,307 311,612 247,916 45.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -17.20% -10.26% 3.32% -8.03% -5.11% 3.69% 5.32% -
ROE -8.21% -3.53% 0.50% -5.32% -2.08% 1.03% 0.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.89 6.28 3.14 13.10 10.18 8.39 4.75 51.81%
EPS -1.56 -0.67 0.10 -1.06 -0.52 0.31 0.24 -
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
NAPS 0.19 0.19 0.20 0.20 0.25 0.30 0.25 -16.70%
Adjusted Per Share Value based on latest NOSH - 436,097
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.10 2.87 1.41 5.12 3.80 2.77 1.25 120.59%
EPS -0.72 -0.31 0.04 -0.42 -0.19 0.10 0.06 -
DPS 0.00 0.00 0.00 0.59 0.56 0.49 0.39 -
NAPS 0.0875 0.0868 0.0897 0.0782 0.0932 0.0989 0.0656 21.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.295 0.39 0.38 0.41 0.395 0.34 0.335 -
P/RPS 3.32 6.21 12.10 3.13 3.88 4.05 7.06 -39.50%
P/EPS -18.91 -58.21 380.00 -38.55 -75.96 109.68 139.58 -
EY -5.29 -1.72 0.26 -2.59 -1.32 0.91 0.72 -
DY 0.00 0.00 0.00 3.66 3.80 4.41 4.48 -
P/NAPS 1.55 2.05 1.90 2.05 1.58 1.13 1.34 10.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 -
Price 0.21 0.37 0.40 0.40 0.415 0.365 0.26 -
P/RPS 2.36 5.90 12.74 3.05 4.08 4.35 5.48 -42.94%
P/EPS -13.46 -55.22 400.00 -37.61 -79.81 117.74 108.33 -
EY -7.43 -1.81 0.25 -2.66 -1.25 0.85 0.92 -
DY 0.00 0.00 0.00 3.75 3.61 4.11 5.77 -
P/NAPS 1.11 1.95 2.00 2.00 1.66 1.22 1.04 4.43%

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