[CUSCAPI] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 82.95%
YoY- -25.84%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 9,441 7,927 9,096 6,645 11,604 9,502 9,394 0.33%
PBT -10,957 -4,829 -4,830 -4,520 -26,801 -4,375 -3,711 105.40%
Tax 282 -6 0 0 284 -20 0 -
NP -10,675 -4,835 -4,830 -4,520 -26,517 -4,395 -3,711 101.87%
-
NP to SH -10,675 -4,835 -4,830 -4,520 -26,517 -4,395 -3,711 101.87%
-
Tax Rate - - - - - - - -
Total Cost 20,116 12,762 13,926 11,165 38,121 13,897 13,105 32.96%
-
Net Worth 19,597 24,175 28,693 34,769 26,128 52,229 56,756 -50.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 19,597 24,175 28,693 34,769 26,128 52,229 56,756 -50.68%
NOSH 496,445 483,500 478,217 434,615 435,478 435,247 436,588 8.91%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -113.07% -60.99% -53.10% -68.02% -228.52% -46.25% -39.50% -
ROE -54.47% -20.00% -16.83% -13.00% -101.49% -8.41% -6.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.93 1.64 1.90 1.53 2.66 2.18 2.15 -6.92%
EPS -2.18 -1.00 -1.01 -1.04 -6.09 -1.01 -0.85 87.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.06 0.08 0.06 0.12 0.13 -54.32%
Adjusted Per Share Value based on latest NOSH - 434,615
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.00 0.84 0.96 0.70 1.23 1.01 0.99 0.67%
EPS -1.13 -0.51 -0.51 -0.48 -2.81 -0.47 -0.39 102.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0256 0.0304 0.0368 0.0277 0.0553 0.0601 -50.76%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.545 0.28 0.28 0.255 0.11 0.13 0.095 -
P/RPS 28.28 17.08 14.72 16.68 4.13 5.95 4.42 243.48%
P/EPS -25.01 -28.00 -27.72 -24.52 -1.81 -12.87 -11.18 70.79%
EY -4.00 -3.57 -3.61 -4.08 -55.36 -7.77 -8.95 -41.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.63 5.60 4.67 3.19 1.83 1.08 0.73 600.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 -
Price 0.555 0.435 0.25 0.255 0.19 0.12 0.14 -
P/RPS 28.80 26.53 13.14 16.68 7.13 5.50 6.51 168.76%
P/EPS -25.47 -43.50 -24.75 -24.52 -3.12 -11.88 -16.47 33.62%
EY -3.93 -2.30 -4.04 -4.08 -32.05 -8.41 -6.07 -25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.88 8.70 4.17 3.19 3.17 1.00 1.08 446.12%

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 1 of 1 comments

Lereve

tmr sure drop. :-(

2017-05-29 21:20

Post a Comment