[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 82.38%
YoY- 3.08%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 29,240 21,742 14,377 6,679 33,108 23,668 15,740 50.94%
PBT -21,253 -12,268 -7,352 -4,381 -25,135 -14,178 -9,350 72.61%
Tax -628 0 0 0 275 -6 1 -
NP -21,881 -12,268 -7,352 -4,381 -24,860 -14,184 -9,349 76.00%
-
NP to SH -21,881 -12,268 -7,352 -4,381 -24,860 -14,184 -9,349 76.00%
-
Tax Rate - - - - - - - -
Total Cost 51,121 34,010 21,729 11,060 57,968 37,852 25,089 60.51%
-
Net Worth 100,206 100,206 108,556 88,630 19,597 23,252 27,497 136.25%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 100,206 100,206 108,556 88,630 19,597 23,252 27,497 136.25%
NOSH 859,269 859,269 859,269 767,018 496,445 465,049 458,284 51.87%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -74.83% -56.43% -51.14% -65.59% -75.09% -59.93% -59.40% -
ROE -21.84% -12.24% -6.77% -4.94% -126.85% -61.00% -34.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.50 2.60 1.72 1.21 6.76 5.09 3.43 1.35%
EPS -3.15 -1.76 -1.06 -0.79 -5.27 -3.05 -2.04 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.16 0.04 0.05 0.06 58.53%
Adjusted Per Share Value based on latest NOSH - 767,018
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.12 2.32 1.53 0.71 3.53 2.52 1.68 50.91%
EPS -2.33 -1.31 -0.78 -0.47 -2.65 -1.51 -1.00 75.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1068 0.1157 0.0944 0.0209 0.0248 0.0293 136.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.175 0.29 0.225 0.405 0.545 0.28 0.28 -
P/RPS 5.00 11.14 13.07 33.59 8.06 5.50 8.15 -27.73%
P/EPS -6.68 -19.74 -25.56 -51.21 -10.74 -9.18 -13.73 -38.05%
EY -14.97 -5.07 -3.91 -1.95 -9.31 -10.89 -7.29 61.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.42 1.73 2.53 13.63 5.60 4.67 -53.83%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 0.20 0.215 0.28 0.14 0.555 0.435 0.25 -
P/RPS 5.71 8.26 16.26 11.61 8.21 8.55 7.28 -14.91%
P/EPS -7.63 -14.63 -31.80 -17.70 -10.94 -14.26 -12.25 -27.00%
EY -13.10 -6.83 -3.14 -5.65 -9.14 -7.01 -8.16 36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.79 2.15 0.88 13.88 8.70 4.17 -45.57%

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