[CUSCAPI] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -279.02%
YoY- -249.71%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 31,150 33,108 40,120 43,794 51,934 48,401 58,943 -8.15%
PBT -21,455 -25,135 -38,479 -24,370 -6,799 -2,924 6,798 -
Tax -80 275 263 41 -196 -965 -18 22.00%
NP -21,535 -24,860 -38,216 -24,329 -6,995 -3,889 6,780 -
-
NP to SH -21,484 -24,860 -38,216 -24,329 -6,957 -3,930 6,780 -
-
Tax Rate - - - - - - 0.26% -
Total Cost 52,685 57,968 78,336 68,123 58,929 52,290 52,163 0.13%
-
Net Worth 73,897 19,597 26,117 65,283 78,054 73,897 63,635 2.01%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 5,542 3,671 -
Div Payout % - - - - - 0.00% 54.15% -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 73,897 19,597 26,117 65,283 78,054 73,897 63,635 2.01%
NOSH 859,269 496,445 435,294 435,223 433,636 369,489 244,750 18.22%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -69.13% -75.09% -95.25% -55.55% -13.47% -8.03% 11.50% -
ROE -29.07% -126.85% -146.32% -37.27% -8.91% -5.32% 10.65% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.63 6.76 9.22 10.06 11.98 13.10 24.08 -22.29%
EPS -2.50 -5.27 -8.77 -5.59 -1.60 -1.06 2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.086 0.04 0.06 0.15 0.18 0.20 0.26 -13.71%
Adjusted Per Share Value based on latest NOSH - 435,766
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.32 3.53 4.28 4.67 5.53 5.16 6.28 -8.14%
EPS -2.29 -2.65 -4.07 -2.59 -0.74 -0.42 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.39 -
NAPS 0.0787 0.0209 0.0278 0.0696 0.0832 0.0787 0.0678 2.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.115 0.545 0.11 0.14 0.15 0.41 0.34 -
P/RPS 3.17 8.06 1.19 1.39 1.25 3.13 1.41 11.40%
P/EPS -4.60 -10.74 -1.25 -2.50 -9.35 -38.55 12.27 -
EY -21.74 -9.31 -79.81 -39.93 -10.70 -2.59 8.15 -
DY 0.00 0.00 0.00 0.00 0.00 3.66 4.41 -
P/NAPS 1.34 13.63 1.83 0.93 0.83 2.05 1.31 0.30%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.14 0.555 0.19 0.115 0.21 0.40 0.33 -
P/RPS 3.86 8.21 2.06 1.14 1.75 3.05 1.37 14.80%
P/EPS -5.60 -10.94 -2.16 -2.06 -13.09 -37.61 11.91 -
EY -17.86 -9.14 -46.21 -48.61 -7.64 -2.66 8.39 -
DY 0.00 0.00 0.00 0.00 0.00 3.75 4.55 -
P/NAPS 1.63 13.88 3.17 0.77 1.17 2.00 1.27 3.38%

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