[CUSCAPI] YoY 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- -464.27%
YoY- -10754.55%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,817 9,441 11,604 10,649 13,227 12,541 14,177 -23.95%
PBT -7,667 -10,957 -26,801 -18,088 -94 -1,277 1,721 -
Tax -120 282 284 178 -245 -780 -89 4.06%
NP -7,787 -10,675 -26,517 -17,910 -339 -2,057 1,632 -
-
NP to SH -7,755 -10,675 -26,517 -17,910 -165 -2,098 1,632 -
-
Tax Rate - - - - - - 5.17% -
Total Cost 9,604 20,116 38,121 28,559 13,566 14,598 12,545 -3.49%
-
Net Worth 73,897 19,597 26,128 65,364 68,400 100,302 63,331 2.07%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 3,653 -
Div Payout % - - - - - - 223.88% -
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 26,128 65,364 68,400 100,302 63,331 2.07%
NOSH 859,269 496,445 435,478 435,766 380,000 436,097 243,582 18.29%
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 -428.56% -113.07% -228.52% -168.18% -2.56% -16.40% 11.51% -
ROE -10.49% -54.47% -101.49% -27.40% -0.24% -2.09% 2.58% -
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 0.21 1.93 2.66 2.44 3.48 2.88 5.82 -35.77%
EPS -0.91 -2.18 -6.09 -4.11 -0.04 -0.48 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.086 0.04 0.06 0.15 0.18 0.23 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 0.19 1.00 1.23 1.13 1.40 1.33 1.50 -24.07%
EPS -0.82 -1.13 -2.81 -1.90 -0.02 -0.22 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.0782 0.0207 0.0277 0.0692 0.0724 0.1062 0.067 2.08%
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 54.38 28.28 4.13 5.73 4.31 14.26 5.84 34.64%
P/EPS -12.74 -25.01 -1.81 -3.41 -345.45 -85.22 50.75 -
EY -7.85 -4.00 -55.36 -29.36 -0.29 -1.17 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 1.34 13.63 1.83 0.93 0.83 1.78 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 66.21 28.80 7.13 4.71 6.03 13.91 5.67 38.76%
P/EPS -15.51 -25.47 -3.12 -2.80 -483.64 -83.15 49.25 -
EY -6.45 -3.93 -32.05 -35.74 -0.21 -1.20 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 1.63 13.88 3.17 0.77 1.17 1.74 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