[CUSCAPI] YoY Cumulative Quarter 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- -60.18%
YoY- -82.24%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 29,333 21,742 23,668 28,516 33,146 38,707 35,861 -3.04%
PBT -13,788 -12,268 -14,178 -11,678 -6,281 -6,705 -1,647 38.63%
Tax 40 0 -6 -20 -138 49 -185 -
NP -13,748 -12,268 -14,184 -11,698 -6,419 -6,656 -1,832 36.32%
-
NP to SH -13,729 -12,268 -14,184 -11,698 -6,419 -6,791 -1,832 36.29%
-
Tax Rate - - - - - - - -
Total Cost 43,081 34,010 37,852 40,214 39,565 45,363 37,693 2.07%
-
Net Worth 81,630 100,206 23,252 52,184 82,966 82,710 88,076 -1.16%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 5,284 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 81,630 100,206 23,252 52,184 82,966 82,710 88,076 -1.16%
NOSH 859,269 859,269 465,049 434,869 436,666 435,320 352,307 14.69%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -46.87% -56.43% -59.93% -41.02% -19.37% -17.20% -5.11% -
ROE -16.82% -12.24% -61.00% -22.42% -7.74% -8.21% -2.08% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.41 2.60 5.09 6.56 7.59 8.89 10.18 -15.47%
EPS -1.60 -1.76 -3.05 -2.69 -1.47 -1.56 -0.52 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.095 0.12 0.05 0.12 0.19 0.19 0.25 -13.82%
Adjusted Per Share Value based on latest NOSH - 435,247
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.10 2.30 2.50 3.02 3.51 4.10 3.80 -3.08%
EPS -1.45 -1.30 -1.50 -1.24 -0.68 -0.72 -0.19 36.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
NAPS 0.0864 0.1061 0.0246 0.0552 0.0878 0.0875 0.0932 -1.15%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.085 0.29 0.28 0.13 0.135 0.295 0.395 -
P/RPS 2.49 11.14 5.50 1.98 1.78 3.32 3.88 -6.59%
P/EPS -5.32 -19.74 -9.18 -4.83 -9.18 -18.91 -75.96 -33.55%
EY -18.80 -5.07 -10.89 -20.69 -10.89 -5.29 -1.32 50.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.80 -
P/NAPS 0.89 2.42 5.60 1.08 0.71 1.55 1.58 -8.44%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/06/20 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 -
Price 0.115 0.215 0.435 0.12 0.155 0.21 0.415 -
P/RPS 3.37 8.26 8.55 1.83 2.04 2.36 4.08 -2.89%
P/EPS -7.20 -14.63 -14.26 -4.46 -10.54 -13.46 -79.81 -30.91%
EY -13.89 -6.83 -7.01 -22.42 -9.48 -7.43 -1.25 44.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
P/NAPS 1.21 1.79 8.70 1.00 0.82 1.11 1.66 -4.74%

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