[CUSCAPI] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.27%
YoY- -352.35%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 36,846 37,145 40,119 39,173 39,753 40,173 43,803 -10.89%
PBT -37,891 -39,407 -38,479 -29,944 -28,769 -28,362 -24,547 33.60%
Tax -416 264 264 161 207 65 43 -
NP -38,307 -39,143 -38,215 -29,783 -28,562 -28,297 -24,504 34.73%
-
NP to SH -38,307 -39,143 -38,215 -29,783 -28,562 -28,297 -24,504 34.73%
-
Tax Rate - - - - - - - -
Total Cost 75,153 76,288 78,334 68,956 68,315 68,470 68,307 6.58%
-
Net Worth 28,693 34,769 26,128 52,229 56,756 61,326 65,364 -42.26%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 28,693 34,769 26,128 52,229 56,756 61,326 65,364 -42.26%
NOSH 478,217 434,615 435,478 435,247 436,588 438,048 435,766 6.39%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -103.97% -105.38% -95.25% -76.03% -71.85% -70.44% -55.94% -
ROE -133.51% -112.58% -146.26% -57.02% -50.32% -46.14% -37.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.70 8.55 9.21 9.00 9.11 9.17 10.05 -16.28%
EPS -8.01 -9.01 -8.78 -6.84 -6.54 -6.46 -5.62 26.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.06 0.12 0.13 0.14 0.15 -45.74%
Adjusted Per Share Value based on latest NOSH - 435,247
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.93 3.96 4.27 4.17 4.24 4.28 4.67 -10.87%
EPS -4.08 -4.17 -4.07 -3.17 -3.04 -3.02 -2.61 34.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.037 0.0278 0.0557 0.0605 0.0653 0.0697 -42.26%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.28 0.255 0.11 0.13 0.095 0.10 0.14 -
P/RPS 3.63 2.98 1.19 1.44 1.04 1.09 1.39 89.75%
P/EPS -3.50 -2.83 -1.25 -1.90 -1.45 -1.55 -2.49 25.50%
EY -28.61 -35.32 -79.78 -52.64 -68.86 -64.60 -40.17 -20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 3.19 1.83 1.08 0.73 0.71 0.93 193.52%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 29/02/16 -
Price 0.25 0.255 0.19 0.12 0.14 0.115 0.115 -
P/RPS 3.24 2.98 2.06 1.33 1.54 1.25 1.14 100.77%
P/EPS -3.12 -2.83 -2.17 -1.75 -2.14 -1.78 -2.05 32.34%
EY -32.04 -35.32 -46.19 -57.02 -46.73 -56.17 -48.90 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.19 3.17 1.00 1.08 0.82 0.77 208.70%

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