[CUSCAPI] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.15%
YoY- -30.09%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 31,745 33,143 33,108 35,271 36,846 37,145 40,119 -14.48%
PBT -23,138 -24,997 -25,136 -38,345 -37,891 -39,407 -38,479 -28.82%
Tax 276 276 276 -401 -416 264 264 3.01%
NP -22,862 -24,721 -24,860 -38,746 -38,307 -39,143 -38,215 -29.06%
-
NP to SH -22,862 -24,721 -24,860 -38,746 -38,307 -39,143 -38,215 -29.06%
-
Tax Rate - - - - - - - -
Total Cost 54,607 57,864 57,968 74,017 75,153 76,288 78,334 -21.43%
-
Net Worth 108,556 88,630 19,597 24,175 28,693 34,769 26,128 159.11%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 108,556 88,630 19,597 24,175 28,693 34,769 26,128 159.11%
NOSH 859,269 767,018 496,445 483,500 478,217 434,615 435,478 57.51%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -72.02% -74.59% -75.09% -109.85% -103.97% -105.38% -95.25% -
ROE -21.06% -27.89% -126.85% -160.27% -133.51% -112.58% -146.26% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.80 5.98 6.76 7.29 7.70 8.55 9.21 -44.66%
EPS -2.74 -4.46 -5.07 -8.01 -8.01 -9.01 -8.78 -54.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.04 0.05 0.06 0.08 0.06 67.67%
Adjusted Per Share Value based on latest NOSH - 483,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.36 3.51 3.50 3.73 3.90 3.93 4.25 -14.53%
EPS -2.42 -2.62 -2.63 -4.10 -4.05 -4.14 -4.04 -29.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.0938 0.0207 0.0256 0.0304 0.0368 0.0277 158.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.225 0.405 0.545 0.28 0.28 0.255 0.11 -
P/RPS 5.92 6.77 8.06 3.84 3.63 2.98 1.19 192.27%
P/EPS -8.22 -9.08 -10.74 -3.49 -3.50 -2.83 -1.25 252.21%
EY -12.17 -11.02 -9.31 -28.62 -28.61 -35.32 -79.78 -71.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.53 13.63 5.60 4.67 3.19 1.83 -3.68%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 27/02/17 -
Price 0.275 0.14 0.555 0.435 0.25 0.255 0.19 -
P/RPS 7.23 2.34 8.21 5.96 3.24 2.98 2.06 131.47%
P/EPS -10.04 -3.14 -10.94 -5.43 -3.12 -2.83 -2.17 178.44%
EY -9.96 -31.88 -9.14 -18.42 -32.04 -35.32 -46.19 -64.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.88 13.88 8.70 4.17 3.19 3.17 -23.58%

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