Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2013-06-30 [#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 -     -18.82%    YoY -     -73.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 53,244 48,401 47,814 52,302 47,088 58,943 61,416 -9.09%
  QoQ % 10.01% 1.23% -8.58% 11.07% -20.11% -4.03% -
  Horiz. % 86.69% 78.81% 77.85% 85.16% 76.67% 95.97% 100.00%
PBT 1,428 -2,924 -2,196 2,000 2,512 6,798 6,478 -63.54%
  QoQ % 148.84% -33.15% -209.80% -20.38% -63.05% 4.93% -
  Horiz. % 22.04% -45.13% -33.90% 30.87% 38.77% 104.93% 100.00%
Tax 340 -965 -246 -68 -8 -18 -137 -
  QoQ % 135.23% -291.22% -262.74% -750.00% 55.56% 86.89% -
  Horiz. % -247.57% 702.67% 179.61% 49.51% 5.83% 13.11% 100.00%
NP 1,768 -3,889 -2,442 1,932 2,504 6,780 6,341 -57.36%
  QoQ % 145.46% -59.21% -226.43% -22.84% -63.07% 6.92% -
  Horiz. % 27.88% -61.33% -38.52% 30.47% 39.49% 106.92% 100.00%
NP to SH 1,696 -3,930 -2,442 1,932 2,380 6,780 6,341 -58.52%
  QoQ % 143.16% -60.89% -226.43% -18.82% -64.90% 6.92% -
  Horiz. % 26.75% -61.97% -38.52% 30.47% 37.53% 106.92% 100.00%
Tax Rate -23.81 % - % - % 3.40 % 0.32 % 0.26 % 2.12 % -
  QoQ % 0.00% 0.00% 0.00% 962.50% 23.08% -87.74% -
  Horiz. % -1,123.11% 0.00% 0.00% 160.38% 15.09% 12.26% 100.00%
Total Cost 51,476 52,290 50,257 50,370 44,584 52,163 55,074 -4.41%
  QoQ % -1.56% 4.04% -0.22% 12.98% -14.53% -5.29% -
  Horiz. % 93.47% 94.94% 91.25% 91.46% 80.95% 94.71% 100.00%
Net Worth 84,799 73,897 88,076 93,483 61,979 63,635 61,288 24.19%
  QoQ % 14.75% -16.10% -5.78% 50.83% -2.60% 3.83% -
  Horiz. % 138.36% 120.57% 143.71% 152.53% 101.13% 103.83% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,542 7,046 9,348 14,875 3,671 4,903 -
  QoQ % 0.00% -21.34% -24.63% -37.15% 305.17% -25.12% -
  Horiz. % 0.00% 113.04% 143.71% 190.66% 303.38% 74.88% 100.00%
Div Payout % - % - % - % 483.87 % 625.00 % 54.15 % 77.32 % -
  QoQ % 0.00% 0.00% 0.00% -22.58% 1,054.20% -29.97% -
  Horiz. % 0.00% 0.00% 0.00% 625.80% 808.33% 70.03% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 84,799 73,897 88,076 93,483 61,979 63,635 61,288 24.19%
  QoQ % 14.75% -16.10% -5.78% 50.83% -2.60% 3.83% -
  Horiz. % 138.36% 120.57% 143.71% 152.53% 101.13% 103.83% 100.00%
NOSH 423,999 369,489 352,307 311,612 247,916 244,750 245,154 44.13%
  QoQ % 14.75% 4.88% 13.06% 25.69% 1.29% -0.16% -
  Horiz. % 172.95% 150.72% 143.71% 127.11% 101.13% 99.84% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.32 % -8.03 % -5.11 % 3.69 % 5.32 % 11.50 % 10.33 % -53.11%
  QoQ % 141.34% -57.14% -238.48% -30.64% -53.74% 11.33% -
  Horiz. % 32.14% -77.73% -49.47% 35.72% 51.50% 111.33% 100.00%
ROE 2.00 % -5.32 % -2.77 % 2.07 % 3.84 % 10.65 % 10.35 % -66.61%
  QoQ % 137.59% -92.06% -233.82% -46.09% -63.94% 2.90% -
  Horiz. % 19.32% -51.40% -26.76% 20.00% 37.10% 102.90% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.56 13.10 13.57 16.78 18.99 24.08 25.05 -36.91%
  QoQ % -4.12% -3.46% -19.13% -11.64% -21.14% -3.87% -
  Horiz. % 50.14% 52.30% 54.17% 66.99% 75.81% 96.13% 100.00%
EPS 0.40 -1.06 -0.69 0.62 0.96 2.77 2.59 -71.25%
  QoQ % 137.74% -53.62% -211.29% -35.42% -65.34% 6.95% -
  Horiz. % 15.44% -40.93% -26.64% 23.94% 37.07% 106.95% 100.00%
DPS 0.00 1.50 2.00 3.00 6.00 1.50 2.00 -
  QoQ % 0.00% -25.00% -33.33% -50.00% 300.00% -25.00% -
  Horiz. % 0.00% 75.00% 100.00% 150.00% 300.00% 75.00% 100.00%
NAPS 0.2000 0.2000 0.2500 0.3000 0.2500 0.2600 0.2500 -13.83%
  QoQ % 0.00% -20.00% -16.67% 20.00% -3.85% 4.00% -
  Horiz. % 80.00% 80.00% 100.00% 120.00% 100.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.20 5.63 5.56 6.09 5.48 6.86 7.15 -9.07%
  QoQ % 10.12% 1.26% -8.70% 11.13% -20.12% -4.06% -
  Horiz. % 86.71% 78.74% 77.76% 85.17% 76.64% 95.94% 100.00%
EPS 0.20 -0.46 -0.28 0.22 0.28 0.79 0.74 -58.23%
  QoQ % 143.48% -64.29% -227.27% -21.43% -64.56% 6.76% -
  Horiz. % 27.03% -62.16% -37.84% 29.73% 37.84% 106.76% 100.00%
DPS 0.00 0.65 0.82 1.09 1.73 0.43 0.57 -
  QoQ % 0.00% -20.73% -24.77% -36.99% 302.33% -24.56% -
  Horiz. % 0.00% 114.04% 143.86% 191.23% 303.51% 75.44% 100.00%
NAPS 0.0987 0.0860 0.1025 0.1088 0.0721 0.0741 0.0713 24.23%
  QoQ % 14.77% -16.10% -5.79% 50.90% -2.70% 3.93% -
  Horiz. % 138.43% 120.62% 143.76% 152.59% 101.12% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3800 0.4100 0.3950 0.3400 0.3350 0.3400 0.3400 -
P/RPS 3.03 3.13 2.91 2.03 1.76 1.41 1.36 70.67%
  QoQ % -3.19% 7.56% 43.35% 15.34% 24.82% 3.68% -
  Horiz. % 222.79% 230.15% 213.97% 149.26% 129.41% 103.68% 100.00%
P/EPS 95.00 -38.55 -56.97 54.84 34.90 12.27 13.14 274.35%
  QoQ % 346.43% 32.33% -203.88% 57.13% 184.43% -6.62% -
  Horiz. % 722.98% -293.38% -433.56% 417.35% 265.60% 93.38% 100.00%
EY 1.05 -2.59 -1.76 1.82 2.87 8.15 7.61 -73.33%
  QoQ % 140.54% -47.16% -196.70% -36.59% -64.79% 7.10% -
  Horiz. % 13.80% -34.03% -23.13% 23.92% 37.71% 107.10% 100.00%
DY 0.00 3.66 5.06 8.82 17.91 4.41 5.88 -
  QoQ % 0.00% -27.67% -42.63% -50.75% 306.12% -25.00% -
  Horiz. % 0.00% 62.24% 86.05% 150.00% 304.59% 75.00% 100.00%
P/NAPS 1.90 2.05 1.58 1.13 1.34 1.31 1.36 25.00%
  QoQ % -7.32% 29.75% 39.82% -15.67% 2.29% -3.68% -
  Horiz. % 139.71% 150.74% 116.18% 83.09% 98.53% 96.32% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 -
Price 0.4000 0.4000 0.4150 0.3650 0.2600 0.3300 0.3500 -
P/RPS 3.19 3.05 3.06 2.17 1.37 1.37 1.40 73.24%
  QoQ % 4.59% -0.33% 41.01% 58.39% 0.00% -2.14% -
  Horiz. % 227.86% 217.86% 218.57% 155.00% 97.86% 97.86% 100.00%
P/EPS 100.00 -37.61 -59.86 58.87 27.08 11.91 13.53 279.90%
  QoQ % 365.89% 37.17% -201.68% 117.39% 127.37% -11.97% -
  Horiz. % 739.10% -277.97% -442.42% 435.11% 200.15% 88.03% 100.00%
EY 1.00 -2.66 -1.67 1.70 3.69 8.39 7.39 -73.67%
  QoQ % 137.59% -59.28% -198.24% -53.93% -56.02% 13.53% -
  Horiz. % 13.53% -35.99% -22.60% 23.00% 49.93% 113.53% 100.00%
DY 0.00 3.75 4.82 8.22 23.08 4.55 5.71 -
  QoQ % 0.00% -22.20% -41.36% -64.38% 407.25% -20.32% -
  Horiz. % 0.00% 65.67% 84.41% 143.96% 404.20% 79.68% 100.00%
P/NAPS 2.00 2.00 1.66 1.22 1.04 1.27 1.40 26.87%
  QoQ % 0.00% 20.48% 36.07% 17.31% -18.11% -9.29% -
  Horiz. % 142.86% 142.86% 118.57% 87.14% 74.29% 90.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers