[CUSCAPI] QoQ TTM Result on 31-Mar-2019

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- 20.45%
YoY- 29.59%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 26,053 26,283 28,619 29,805 29,240 31,183 31,745 -12.31%
PBT -8,965 -15,138 -15,914 -16,779 -21,253 -23,225 -23,138 -46.76%
Tax 40 -588 -627 -627 -627 282 276 -72.31%
NP -8,925 -15,726 -16,541 -17,406 -21,880 -22,943 -22,862 -46.49%
-
NP to SH -8,924 -15,726 -16,541 -17,406 -21,880 -22,943 -22,862 -46.49%
-
Tax Rate - - - - - - - -
Total Cost 34,978 42,009 45,160 47,211 51,120 54,126 54,607 -25.63%
-
Net Worth 85,926 94,519 94,519 94,519 100,206 100,206 108,556 -14.39%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 85,926 94,519 94,519 94,519 100,206 100,206 108,556 -14.39%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 859,269 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -34.26% -59.83% -57.80% -58.40% -74.83% -73.58% -72.02% -
ROE -10.39% -16.64% -17.50% -18.42% -21.83% -22.90% -21.06% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.03 3.06 3.33 3.47 3.50 3.73 3.80 -13.97%
EPS -1.04 -1.83 -1.93 -2.03 -2.62 -2.75 -2.74 -47.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.12 0.12 0.13 -16.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.78 2.80 3.05 3.18 3.12 3.32 3.38 -12.18%
EPS -0.95 -1.68 -1.76 -1.85 -2.33 -2.44 -2.44 -46.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.1007 0.1007 0.1007 0.1068 0.1068 0.1157 -14.38%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.18 0.175 0.18 0.205 0.175 0.29 0.225 -
P/RPS 5.94 5.72 5.40 5.91 5.00 7.77 5.92 0.22%
P/EPS -17.33 -9.56 -9.35 -10.12 -6.68 -10.56 -8.22 64.19%
EY -5.77 -10.46 -10.69 -9.88 -14.97 -9.47 -12.17 -39.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.59 1.64 1.86 1.46 2.42 1.73 2.67%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 29/08/19 28/05/19 28/02/19 28/11/18 28/08/18 -
Price 0.12 0.165 0.17 0.16 0.20 0.215 0.275 -
P/RPS 3.96 5.39 5.10 4.61 5.71 5.76 7.23 -32.98%
P/EPS -11.55 -9.02 -8.83 -7.90 -7.63 -7.83 -10.04 9.76%
EY -8.65 -11.09 -11.32 -12.66 -13.10 -12.78 -9.96 -8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.50 1.55 1.45 1.67 1.79 2.12 -31.50%

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