[CUSCAPI] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 35.84%
YoY- 34.95%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 9,981 17,394 33,108 40,119 43,803 51,934 48,402 -18.98%
PBT -14,647 -19,443 -25,136 -38,479 -24,547 -6,799 -2,922 23.97%
Tax -17 -80 276 264 43 -196 -936 -41.39%
NP -14,664 -19,523 -24,860 -38,215 -24,504 -6,995 -3,858 19.48%
-
NP to SH -14,641 -19,471 -24,860 -38,215 -24,504 -6,957 -3,930 19.16%
-
Tax Rate - - - - - - - -
Total Cost 24,645 36,917 57,968 78,334 68,307 58,929 52,260 -9.53%
-
Net Worth 61,867 73,897 19,597 26,128 65,364 68,400 100,302 -6.23%
Dividend
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 3,718 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 61,867 73,897 19,597 26,128 65,364 68,400 100,302 -6.23%
NOSH 859,269 859,269 496,445 435,478 435,766 380,000 436,097 9.46%
Ratio Analysis
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -146.92% -112.24% -75.09% -95.25% -55.94% -13.47% -7.97% -
ROE -23.67% -26.35% -126.85% -146.26% -37.49% -10.17% -3.92% -
Per Share
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.16 2.02 6.76 9.21 10.05 13.67 11.10 -25.99%
EPS -1.70 -2.27 -5.07 -8.78 -5.62 -1.83 -0.90 8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.072 0.086 0.04 0.06 0.15 0.18 0.23 -14.34%
Adjusted Per Share Value based on latest NOSH - 496,445
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.06 1.85 3.53 4.27 4.67 5.53 5.16 -19.02%
EPS -1.56 -2.07 -2.65 -4.07 -2.61 -0.74 -0.42 19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.0659 0.0787 0.0209 0.0278 0.0697 0.0729 0.1069 -6.24%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.23 0.115 0.545 0.11 0.14 0.15 0.41 -
P/RPS 19.80 5.68 8.06 1.19 1.39 1.10 3.69 25.10%
P/EPS -13.50 -5.08 -10.74 -1.25 -2.49 -8.19 -45.50 -14.95%
EY -7.41 -19.70 -9.31 -79.78 -40.17 -12.21 -2.20 17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 3.19 1.34 13.63 1.83 0.93 0.83 1.78 8.08%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/09/21 28/08/20 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.23 0.14 0.555 0.19 0.115 0.21 0.40 -
P/RPS 19.80 6.92 8.21 2.06 1.14 1.54 3.60 25.51%
P/EPS -13.50 -6.18 -10.94 -2.17 -2.05 -11.47 -44.39 -14.67%
EY -7.41 -16.19 -9.14 -46.19 -48.90 -8.72 -2.25 17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 3.19 1.63 13.88 3.17 0.77 1.17 1.74 8.41%

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