[CUSCAPI] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -3.42%
YoY- -28.02%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,698 28,420 28,754 31,480 38,026 46,126 54,158 -22.05%
PBT -12,578 -9,778 -14,704 -18,700 -14,606 -6,162 -5,704 12.91%
Tax 0 43 0 2 0 -326 146 -
NP -12,578 -9,735 -14,704 -18,698 -14,606 -6,488 -5,558 13.36%
-
NP to SH -12,554 -9,734 -14,704 -18,698 -14,606 -6,488 -5,782 12.64%
-
Tax Rate - - - - - - - -
Total Cost 23,276 38,155 43,458 50,178 52,632 52,614 59,716 -13.47%
-
Net Worth 69,600 85,926 108,556 27,497 56,511 78,908 81,983 -2.48%
Dividend
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 69,600 85,926 108,556 27,497 56,511 78,908 81,983 -2.48%
NOSH 859,269 859,269 859,269 458,284 434,702 438,378 431,492 11.16%
Ratio Analysis
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -117.57% -34.25% -51.14% -59.40% -38.41% -14.07% -10.26% -
ROE -18.04% -11.33% -13.54% -68.00% -25.85% -8.22% -7.05% -
Per Share
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.25 3.31 3.44 6.87 8.75 10.52 12.55 -29.83%
EPS -1.46 -1.13 -2.12 -4.08 -3.36 -1.48 -1.34 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.10 0.13 0.06 0.13 0.18 0.19 -12.27%
Adjusted Per Share Value based on latest NOSH - 478,217
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.13 3.01 3.04 3.33 4.02 4.88 5.73 -22.07%
EPS -1.33 -1.03 -1.56 -1.98 -1.55 -0.69 -0.61 12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0909 0.1149 0.0291 0.0598 0.0835 0.0868 -2.48%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.125 0.18 0.225 0.28 0.095 0.175 0.39 -
P/RPS 10.04 5.44 6.53 4.08 1.09 1.66 3.11 19.72%
P/EPS -8.56 -15.89 -12.78 -6.86 -2.83 -11.82 -29.10 -17.13%
EY -11.69 -6.29 -7.83 -14.57 -35.37 -8.46 -3.44 20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.80 1.73 4.67 0.73 0.97 2.05 -4.29%
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 26/02/20 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 -
Price 0.27 0.12 0.28 0.25 0.14 0.135 0.37 -
P/RPS 21.69 3.63 8.13 3.64 1.60 1.28 2.95 35.86%
P/EPS -18.48 -10.59 -15.90 -6.13 -4.17 -9.12 -27.61 -5.98%
EY -5.41 -9.44 -6.29 -16.32 -24.00 -10.96 -3.62 6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.20 2.15 4.17 1.08 0.75 1.95 8.56%

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