[CUSCAPI] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 40.94%
YoY- -1887.06%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 25,046 26,716 26,580 38,476 52,996 53,244 47,088 -9.25%
PBT -8,202 -17,524 -18,080 -14,368 892 1,428 2,512 -
Tax 52 0 0 0 -88 340 -8 -
NP -8,150 -17,524 -18,080 -14,368 804 1,768 2,504 -
-
NP to SH -8,150 -17,524 -18,080 -14,368 804 1,696 2,380 -
-
Tax Rate - - - - 9.87% -23.81% 0.32% -
Total Cost 33,197 44,240 44,660 52,844 52,192 51,476 44,584 -4.43%
-
Net Worth 94,519 88,630 34,769 61,326 72,360 84,799 61,979 6.70%
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - 14,875 -
Div Payout % - - - - - - 625.00% -
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 94,519 88,630 34,769 61,326 72,360 84,799 61,979 6.70%
NOSH 859,269 767,018 434,615 438,048 401,999 423,999 247,916 21.05%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -32.54% -65.59% -68.02% -37.34% 1.52% 3.32% 5.32% -
ROE -8.62% -19.77% -52.00% -23.43% 1.11% 2.00% 3.84% -
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.91 4.82 6.12 8.78 13.18 12.56 18.99 -25.05%
EPS -0.95 -3.16 -4.16 -3.28 0.20 0.40 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.11 0.16 0.08 0.14 0.18 0.20 0.25 -11.85%
Adjusted Per Share Value based on latest NOSH - 438,048
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.65 2.83 2.81 4.07 5.61 5.63 4.98 -9.24%
EPS -0.86 -1.85 -1.91 -1.52 0.09 0.18 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
NAPS 0.10 0.0938 0.0368 0.0649 0.0766 0.0897 0.0656 6.69%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.175 0.405 0.255 0.10 0.20 0.38 0.335 -
P/RPS 6.00 8.40 4.17 1.14 1.52 3.03 1.76 20.75%
P/EPS -18.45 -12.80 -6.13 -3.05 100.00 95.00 34.90 -
EY -5.42 -7.81 -16.31 -32.80 1.00 1.05 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 17.91 -
P/NAPS 1.59 2.53 3.19 0.71 1.11 1.90 1.34 2.66%
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/11/19 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.165 0.14 0.255 0.115 0.19 0.40 0.26 -
P/RPS 5.66 2.90 4.17 1.31 1.44 3.19 1.37 24.37%
P/EPS -17.39 -4.43 -6.13 -3.51 95.00 100.00 27.08 -
EY -5.75 -22.60 -16.31 -28.52 1.05 1.00 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.08 -
P/NAPS 1.50 0.88 3.19 0.82 1.06 2.00 1.04 5.79%

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