[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 102.89%
YoY- -52.59%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 43,794 33,146 23,063 13,249 51,934 38,707 27,079 37.65%
PBT -24,370 -6,281 -3,081 223 -6,799 -6,705 -2,852 316.33%
Tax 41 -138 -163 -22 -196 49 73 -31.85%
NP -24,329 -6,419 -3,244 201 -6,995 -6,656 -2,779 323.09%
-
NP to SH -24,329 -6,419 -3,244 201 -6,957 -6,791 -2,891 312.12%
-
Tax Rate - - - 9.87% - - - -
Total Cost 68,123 39,565 26,307 13,048 58,929 45,363 29,858 73.04%
-
Net Worth 65,283 82,966 78,908 72,360 78,054 82,710 81,983 -14.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 65,283 82,966 78,908 72,360 78,054 82,710 81,983 -14.05%
NOSH 435,223 436,666 438,378 401,999 433,636 435,320 431,492 0.57%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -55.55% -19.37% -14.07% 1.52% -13.47% -17.20% -10.26% -
ROE -37.27% -7.74% -4.11% 0.28% -8.91% -8.21% -3.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.06 7.59 5.26 3.30 11.98 8.89 6.28 36.78%
EPS -5.59 -1.47 -0.74 0.05 -1.60 -1.56 -0.67 309.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.18 0.18 0.18 0.19 0.19 -14.54%
Adjusted Per Share Value based on latest NOSH - 401,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.67 3.53 2.46 1.41 5.53 4.12 2.89 37.58%
EPS -2.59 -0.68 -0.35 0.02 -0.74 -0.72 -0.31 310.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0884 0.0841 0.0771 0.0832 0.0881 0.0874 -14.05%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.14 0.135 0.175 0.20 0.15 0.295 0.39 -
P/RPS 1.39 1.78 3.33 6.07 1.25 3.32 6.21 -63.03%
P/EPS -2.50 -9.18 -23.65 400.00 -9.35 -18.91 -58.21 -87.66%
EY -39.93 -10.89 -4.23 0.25 -10.70 -5.29 -1.72 709.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.71 0.97 1.11 0.83 1.55 2.05 -40.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.115 0.155 0.135 0.19 0.21 0.21 0.37 -
P/RPS 1.14 2.04 2.57 5.76 1.75 2.36 5.90 -66.47%
P/EPS -2.06 -10.54 -18.24 380.00 -13.09 -13.46 -55.22 -88.76%
EY -48.61 -9.48 -5.48 0.26 -7.64 -7.43 -1.81 791.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.75 1.06 1.17 1.11 1.95 -46.08%

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