Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -440.92%    YoY -     -399.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 52,996 51,934 51,609 54,158 53,244 48,401 47,814 7.11%
  QoQ % 2.04% 0.63% -4.71% 1.72% 10.01% 1.23% -
  Horiz. % 110.84% 108.62% 107.94% 113.27% 111.35% 101.23% 100.00%
PBT 892 -6,799 -8,940 -5,704 1,428 -2,924 -2,196 -
  QoQ % 113.12% 23.95% -56.73% -499.44% 148.84% -33.15% -
  Horiz. % -40.62% 309.61% 407.10% 259.74% -65.03% 133.15% 100.00%
Tax -88 -196 65 146 340 -965 -246 -49.73%
  QoQ % 55.10% -400.00% -55.25% -57.06% 135.23% -291.22% -
  Horiz. % 35.68% 79.46% -26.49% -59.19% -137.84% 391.22% 100.00%
NP 804 -6,995 -8,874 -5,558 1,768 -3,889 -2,442 -
  QoQ % 111.49% 21.18% -59.67% -414.37% 145.46% -59.21% -
  Horiz. % -32.91% 286.37% 363.32% 227.54% -72.38% 159.21% 100.00%
NP to SH 804 -6,957 -9,054 -5,782 1,696 -3,930 -2,442 -
  QoQ % 111.56% 23.17% -56.60% -440.92% 143.16% -60.89% -
  Horiz. % -32.91% 284.81% 370.69% 236.71% -69.43% 160.89% 100.00%
Tax Rate 9.87 % - % - % - % -23.81 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -41.45% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 52,192 58,929 60,483 59,716 51,476 52,290 50,257 2.55%
  QoQ % -11.43% -2.57% 1.29% 16.01% -1.56% 4.04% -
  Horiz. % 103.85% 117.25% 120.35% 118.82% 102.42% 104.04% 100.00%
Net Worth 72,360 78,054 82,710 81,983 84,799 73,897 88,076 -12.29%
  QoQ % -7.30% -5.63% 0.89% -3.32% 14.75% -16.10% -
  Horiz. % 82.16% 88.62% 93.91% 93.08% 96.28% 83.90% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 5,542 7,046 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -21.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 78.66% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 72,360 78,054 82,710 81,983 84,799 73,897 88,076 -12.29%
  QoQ % -7.30% -5.63% 0.89% -3.32% 14.75% -16.10% -
  Horiz. % 82.16% 88.62% 93.91% 93.08% 96.28% 83.90% 100.00%
NOSH 401,999 433,636 435,320 431,492 423,999 369,489 352,307 9.20%
  QoQ % -7.30% -0.39% 0.89% 1.77% 14.75% 4.88% -
  Horiz. % 114.10% 123.08% 123.56% 122.48% 120.35% 104.88% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.52 % -13.47 % -17.20 % -10.26 % 3.32 % -8.03 % -5.11 % -
  QoQ % 111.28% 21.69% -67.64% -409.04% 141.34% -57.14% -
  Horiz. % -29.75% 263.60% 336.59% 200.78% -64.97% 157.14% 100.00%
ROE 1.11 % -8.91 % -10.95 % -7.05 % 2.00 % -5.32 % -2.77 % -
  QoQ % 112.46% 18.63% -55.32% -452.50% 137.59% -92.06% -
  Horiz. % -40.07% 321.66% 395.31% 254.51% -72.20% 192.06% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.18 11.98 11.86 12.55 12.56 13.10 13.57 -1.93%
  QoQ % 10.02% 1.01% -5.50% -0.08% -4.12% -3.46% -
  Horiz. % 97.13% 88.28% 87.40% 92.48% 92.56% 96.54% 100.00%
EPS 0.20 -1.60 -2.08 -1.34 0.40 -1.06 -0.69 -
  QoQ % 112.50% 23.08% -55.22% -435.00% 137.74% -53.62% -
  Horiz. % -28.99% 231.88% 301.45% 194.20% -57.97% 153.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 0.1800 0.1800 0.1900 0.1900 0.2000 0.2000 0.2500 -19.68%
  QoQ % 0.00% -5.26% 0.00% -5.00% 0.00% -20.00% -
  Horiz. % 72.00% 72.00% 76.00% 76.00% 80.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.17 6.04 6.01 6.30 6.20 5.63 5.56 7.19%
  QoQ % 2.15% 0.50% -4.60% 1.61% 10.12% 1.26% -
  Horiz. % 110.97% 108.63% 108.09% 113.31% 111.51% 101.26% 100.00%
EPS 0.09 -0.81 -1.05 -0.67 0.20 -0.46 -0.28 -
  QoQ % 111.11% 22.86% -56.72% -435.00% 143.48% -64.29% -
  Horiz. % -32.14% 289.29% 375.00% 239.29% -71.43% 164.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.27% 100.00%
NAPS 0.0842 0.0908 0.0963 0.0954 0.0987 0.0860 0.1025 -12.30%
  QoQ % -7.27% -5.71% 0.94% -3.34% 14.77% -16.10% -
  Horiz. % 82.15% 88.59% 93.95% 93.07% 96.29% 83.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2000 0.1500 0.2950 0.3900 0.3800 0.4100 0.3950 -
P/RPS 1.52 1.25 2.49 3.11 3.03 3.13 2.91 -35.17%
  QoQ % 21.60% -49.80% -19.94% 2.64% -3.19% 7.56% -
  Horiz. % 52.23% 42.96% 85.57% 106.87% 104.12% 107.56% 100.00%
P/EPS 100.00 -9.35 -14.18 -29.10 95.00 -38.55 -56.97 -
  QoQ % 1,169.52% 34.06% 51.27% -130.63% 346.43% 32.33% -
  Horiz. % -175.53% 16.41% 24.89% 51.08% -166.75% 67.67% 100.00%
EY 1.00 -10.70 -7.05 -3.44 1.05 -2.59 -1.76 -
  QoQ % 109.35% -51.77% -104.94% -427.62% 140.54% -47.16% -
  Horiz. % -56.82% 607.95% 400.57% 195.45% -59.66% 147.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.66 5.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -27.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 72.33% 100.00%
P/NAPS 1.11 0.83 1.55 2.05 1.90 2.05 1.58 -20.99%
  QoQ % 33.73% -46.45% -24.39% 7.89% -7.32% 29.75% -
  Horiz. % 70.25% 52.53% 98.10% 129.75% 120.25% 129.75% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 -
Price 0.1900 0.2100 0.2100 0.3700 0.4000 0.4000 0.4150 -
P/RPS 1.44 1.75 1.77 2.95 3.19 3.05 3.06 -39.53%
  QoQ % -17.71% -1.13% -40.00% -7.52% 4.59% -0.33% -
  Horiz. % 47.06% 57.19% 57.84% 96.41% 104.25% 99.67% 100.00%
P/EPS 95.00 -13.09 -10.10 -27.61 100.00 -37.61 -59.86 -
  QoQ % 825.74% -29.60% 63.42% -127.61% 365.89% 37.17% -
  Horiz. % -158.70% 21.87% 16.87% 46.12% -167.06% 62.83% 100.00%
EY 1.05 -7.64 -9.90 -3.62 1.00 -2.66 -1.67 -
  QoQ % 113.74% 22.83% -173.48% -462.00% 137.59% -59.28% -
  Horiz. % -62.87% 457.49% 592.81% 216.77% -59.88% 159.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.75 4.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 77.80% 100.00%
P/NAPS 1.06 1.17 1.11 1.95 2.00 2.00 1.66 -25.87%
  QoQ % -9.40% 5.41% -43.08% -2.50% 0.00% 20.48% -
  Horiz. % 63.86% 70.48% 66.87% 117.47% 120.48% 120.48% 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.
 


 

215  258  555  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 BJLAND 0.235+0.01 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.19+0.03 
 JAKS 0.845+0.025 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 GPACKET-WB 0.1750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers