[CUSCAPI] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -42.22%
YoY- -49.04%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 39,753 47,918 49,330 54,820 57,931 50,395 48,666 -3.31%
PBT -28,769 -7,028 -6,776 3,860 7,440 10,777 6,383 -
Tax 207 -433 -858 -122 -165 -251 -951 -
NP -28,562 -7,461 -7,634 3,738 7,275 10,526 5,432 -
-
NP to SH -28,562 -7,311 -7,787 3,707 7,275 10,526 5,432 -
-
Tax Rate - - - 3.16% 2.22% 2.33% 14.90% -
Total Cost 68,315 55,379 56,964 51,082 50,656 39,869 43,234 7.91%
-
Net Worth 56,756 78,516 82,874 111,300 58,666 48,962 39,987 6.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 3,718 3,697 6,231 - -
Div Payout % - - - 100.32% 50.83% 59.20% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 56,756 78,516 82,874 111,300 58,666 48,962 39,987 6.00%
NOSH 436,588 436,202 436,184 370,999 244,444 222,554 222,153 11.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -71.85% -15.57% -15.48% 6.82% 12.56% 20.89% 11.16% -
ROE -50.32% -9.31% -9.40% 3.33% 12.40% 21.50% 13.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.11 10.99 11.31 14.78 23.70 22.64 21.91 -13.59%
EPS -6.54 -1.68 -1.79 1.00 2.98 4.73 2.45 -
DPS 0.00 0.00 0.00 1.00 1.51 2.80 0.00 -
NAPS 0.13 0.18 0.19 0.30 0.24 0.22 0.18 -5.27%
Adjusted Per Share Value based on latest NOSH - 370,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.24 5.11 5.26 5.84 6.17 5.37 5.19 -3.31%
EPS -3.04 -0.78 -0.83 0.40 0.78 1.12 0.58 -
DPS 0.00 0.00 0.00 0.40 0.39 0.66 0.00 -
NAPS 0.0605 0.0837 0.0883 0.1186 0.0625 0.0522 0.0426 6.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.095 0.175 0.39 0.34 0.31 0.46 0.12 -
P/RPS 1.04 1.59 3.45 2.30 1.31 2.03 0.55 11.19%
P/EPS -1.45 -10.44 -21.85 34.03 10.42 9.73 4.91 -
EY -68.86 -9.58 -4.58 2.94 9.60 10.28 20.38 -
DY 0.00 0.00 0.00 2.95 4.88 6.09 0.00 -
P/NAPS 0.73 0.97 2.05 1.13 1.29 2.09 0.67 1.43%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 -
Price 0.14 0.135 0.37 0.365 0.39 0.49 0.14 -
P/RPS 1.54 1.23 3.27 2.47 1.65 2.16 0.64 15.74%
P/EPS -2.14 -8.05 -20.73 36.53 13.10 10.36 5.73 -
EY -46.73 -12.42 -4.83 2.74 7.63 9.65 17.47 -
DY 0.00 0.00 0.00 2.75 3.88 5.71 0.00 -
P/NAPS 1.08 0.75 1.95 1.22 1.63 2.23 0.78 5.56%

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