[CUSCAPI] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1814.43%
YoY- -3.95%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 7,698 9,096 9,394 9,814 13,768 14,379 19,442 -14.30%
PBT -2,971 -4,830 -3,711 -3,304 -3,209 374 3,103 -
Tax 0 0 0 -142 -12 -3 -23 -
NP -2,971 -4,830 -3,711 -3,446 -3,221 371 3,080 -
-
NP to SH -2,971 -4,830 -3,711 -3,446 -3,315 371 3,080 -
-
Tax Rate - - - - - 0.80% 0.74% -
Total Cost 10,669 13,926 13,105 13,260 16,989 14,008 16,362 -6.87%
-
Net Worth 108,556 28,693 56,756 78,516 82,874 111,300 58,666 10.79%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 108,556 28,693 56,756 78,516 82,874 111,300 58,666 10.79%
NOSH 859,269 478,217 436,588 436,202 436,184 370,999 244,444 23.29%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -38.59% -53.10% -39.50% -35.11% -23.39% 2.58% 15.84% -
ROE -2.74% -16.83% -6.54% -4.39% -4.00% 0.33% 5.25% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.92 1.90 2.15 2.25 3.16 3.88 7.95 -30.18%
EPS -0.36 -1.01 -0.85 -0.79 -0.76 0.10 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.06 0.13 0.18 0.19 0.30 0.24 -9.70%
Adjusted Per Share Value based on latest NOSH - 436,202
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.81 0.96 0.99 1.04 1.46 1.52 2.06 -14.40%
EPS -0.31 -0.51 -0.39 -0.36 -0.35 0.04 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.0304 0.0601 0.0831 0.0877 0.1178 0.0621 10.79%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.225 0.28 0.095 0.175 0.39 0.34 0.31 -
P/RPS 24.41 14.72 4.42 7.78 12.36 8.77 3.90 35.73%
P/EPS -63.24 -27.72 -11.18 -22.15 -51.32 340.00 24.60 -
EY -1.58 -3.61 -8.95 -4.51 -1.95 0.29 4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 4.67 0.73 0.97 2.05 1.13 1.29 5.01%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 -
Price 0.28 0.25 0.14 0.135 0.37 0.365 0.39 -
P/RPS 30.37 13.14 6.51 6.00 11.72 9.42 4.90 35.51%
P/EPS -78.70 -24.75 -16.47 -17.09 -48.68 365.00 30.95 -
EY -1.27 -4.04 -6.07 -5.85 -2.05 0.27 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 4.17 1.08 0.75 1.95 1.22 1.63 4.72%

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