[CUSCAPI] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.52%
YoY- 40.32%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 29,805 29,240 31,183 31,745 33,143 33,108 35,271 -10.62%
PBT -16,779 -21,253 -23,225 -23,138 -24,997 -25,136 -38,345 -42.39%
Tax -627 -627 282 276 276 276 -401 34.75%
NP -17,406 -21,880 -22,943 -22,862 -24,721 -24,860 -38,746 -41.37%
-
NP to SH -17,406 -21,880 -22,943 -22,862 -24,721 -24,860 -38,746 -41.37%
-
Tax Rate - - - - - - - -
Total Cost 47,211 51,120 54,126 54,607 57,864 57,968 74,017 -25.92%
-
Net Worth 94,519 100,206 100,206 108,556 88,630 19,597 24,175 148.38%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 94,519 100,206 100,206 108,556 88,630 19,597 24,175 148.38%
NOSH 859,269 859,269 859,269 859,269 767,018 496,445 483,500 46.77%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -58.40% -74.83% -73.58% -72.02% -74.59% -75.09% -109.85% -
ROE -18.42% -21.83% -22.90% -21.06% -27.89% -126.85% -160.27% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.47 3.50 3.73 3.80 5.98 6.76 7.29 -39.06%
EPS -2.03 -2.62 -2.75 -2.74 -4.46 -5.07 -8.01 -59.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.13 0.16 0.04 0.05 69.23%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.18 3.12 3.32 3.38 3.53 3.53 3.76 -10.57%
EPS -1.85 -2.33 -2.44 -2.44 -2.63 -2.65 -4.13 -41.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1068 0.1068 0.1157 0.0944 0.0209 0.0258 148.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.205 0.175 0.29 0.225 0.405 0.545 0.28 -
P/RPS 5.91 5.00 7.77 5.92 6.77 8.06 3.84 33.33%
P/EPS -10.12 -6.68 -10.56 -8.22 -9.08 -10.74 -3.49 103.47%
EY -9.88 -14.97 -9.47 -12.17 -11.02 -9.31 -28.62 -50.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.46 2.42 1.73 2.53 13.63 5.60 -52.07%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 -
Price 0.16 0.20 0.215 0.275 0.14 0.555 0.435 -
P/RPS 4.61 5.71 5.76 7.23 2.34 8.21 5.96 -15.75%
P/EPS -7.90 -7.63 -7.83 -10.04 -3.14 -10.94 -5.43 28.42%
EY -12.66 -13.10 -12.78 -9.96 -31.88 -9.14 -18.42 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.67 1.79 2.12 0.88 13.88 8.70 -69.74%

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