[CUSCAPI] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -854.18%
YoY- -352.3%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 9,502 10,082 11,628 9,710 14,492 12,910 9,978 -0.81%
PBT -4,375 -3,200 -3,853 -2,647 1,137 1,815 1,470 -
Tax -20 26 -24 -151 -28 -6 -119 -25.69%
NP -4,395 -3,174 -3,877 -2,798 1,109 1,809 1,351 -
-
NP to SH -4,395 -3,174 -3,901 -2,798 1,109 1,809 1,351 -
-
Tax Rate - - - - 2.46% 0.33% 8.10% -
Total Cost 13,897 13,256 15,505 12,508 13,383 11,101 8,627 8.26%
-
Net Worth 52,229 82,610 82,354 107,615 61,611 46,899 39,865 4.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,229 82,610 82,354 107,615 61,611 46,899 39,865 4.60%
NOSH 435,247 434,794 433,444 430,461 246,444 223,333 221,475 11.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -46.25% -31.48% -33.34% -28.82% 7.65% 14.01% 13.54% -
ROE -8.41% -3.84% -4.74% -2.60% 1.80% 3.86% 3.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.18 2.32 2.68 2.26 5.88 5.78 4.51 -11.40%
EPS -1.01 -0.73 -0.90 -0.65 0.45 0.81 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.19 0.19 0.25 0.25 0.21 0.18 -6.52%
Adjusted Per Share Value based on latest NOSH - 430,461
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.01 1.07 1.24 1.03 1.54 1.38 1.06 -0.80%
EPS -0.47 -0.34 -0.42 -0.30 0.12 0.19 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.088 0.0878 0.1147 0.0657 0.05 0.0425 4.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.13 0.135 0.295 0.395 0.34 0.41 0.17 -
P/RPS 5.95 5.82 11.00 17.51 5.78 7.09 3.77 7.89%
P/EPS -12.87 -18.49 -32.78 -60.77 75.56 50.62 27.87 -
EY -7.77 -5.41 -3.05 -1.65 1.32 1.98 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.71 1.55 1.58 1.36 1.95 0.94 2.33%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 -
Price 0.12 0.155 0.21 0.415 0.35 0.44 0.23 -
P/RPS 5.50 6.68 7.83 18.40 5.95 7.61 5.11 1.23%
P/EPS -11.88 -21.23 -23.33 -63.85 77.78 54.32 37.70 -
EY -8.41 -4.71 -4.29 -1.57 1.29 1.84 2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 1.11 1.66 1.40 2.10 1.28 -4.02%

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