Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -906.97%    YoY -     -12.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 38,476 43,794 44,194 46,126 52,996 51,934 51,609 -17.77%
  QoQ % -12.14% -0.91% -4.19% -12.96% 2.04% 0.63% -
  Horiz. % 74.55% 84.86% 85.63% 89.38% 102.69% 100.63% 100.00%
PBT -14,368 -24,370 -8,374 -6,162 892 -6,799 -8,940 37.17%
  QoQ % 41.04% -191.00% -35.91% -790.81% 113.12% 23.95% -
  Horiz. % 160.72% 272.60% 93.68% 68.93% -9.98% 76.05% 100.00%
Tax 0 41 -184 -326 -88 -196 65 -
  QoQ % 0.00% 122.28% 43.56% -270.45% 55.10% -400.00% -
  Horiz. % 0.00% 62.75% -281.63% -498.97% -134.69% -300.00% 100.00%
NP -14,368 -24,329 -8,558 -6,488 804 -6,995 -8,874 37.84%
  QoQ % 40.94% -184.26% -31.92% -906.97% 111.49% 21.18% -
  Horiz. % 161.90% 274.14% 96.44% 73.11% -9.06% 78.82% 100.00%
NP to SH -14,368 -24,329 -8,558 -6,488 804 -6,957 -9,054 36.01%
  QoQ % 40.94% -184.26% -31.92% -906.97% 111.56% 23.17% -
  Horiz. % 158.68% 268.69% 94.52% 71.65% -8.88% 76.83% 100.00%
Tax Rate - % - % - % - % 9.87 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 52,844 68,123 52,753 52,614 52,192 58,929 60,483 -8.60%
  QoQ % -22.43% 29.13% 0.26% 0.81% -11.43% -2.57% -
  Horiz. % 87.37% 112.63% 87.22% 86.99% 86.29% 97.43% 100.00%
Net Worth 61,326 65,283 82,966 78,908 72,360 78,054 82,710 -18.06%
  QoQ % -6.06% -21.31% 5.14% 9.05% -7.30% -5.63% -
  Horiz. % 74.15% 78.93% 100.31% 95.40% 87.49% 94.37% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 61,326 65,283 82,966 78,908 72,360 78,054 82,710 -18.06%
  QoQ % -6.06% -21.31% 5.14% 9.05% -7.30% -5.63% -
  Horiz. % 74.15% 78.93% 100.31% 95.40% 87.49% 94.37% 100.00%
NOSH 438,048 435,223 436,666 438,378 401,999 433,636 435,320 0.42%
  QoQ % 0.65% -0.33% -0.39% 9.05% -7.30% -0.39% -
  Horiz. % 100.63% 99.98% 100.31% 100.70% 92.35% 99.61% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -37.34 % -55.55 % -19.37 % -14.07 % 1.52 % -13.47 % -17.20 % 67.58%
  QoQ % 32.78% -186.78% -37.67% -1,025.66% 111.28% 21.69% -
  Horiz. % 217.09% 322.97% 112.62% 81.80% -8.84% 78.31% 100.00%
ROE -23.43 % -37.27 % -10.32 % -8.22 % 1.11 % -8.91 % -10.95 % 65.97%
  QoQ % 37.13% -261.14% -25.55% -840.54% 112.46% 18.63% -
  Horiz. % 213.97% 340.37% 94.25% 75.07% -10.14% 81.37% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.78 10.06 10.12 10.52 13.18 11.98 11.86 -18.15%
  QoQ % -12.72% -0.59% -3.80% -20.18% 10.02% 1.01% -
  Horiz. % 74.03% 84.82% 85.33% 88.70% 111.13% 101.01% 100.00%
EPS -3.28 -5.59 -1.96 -1.48 0.20 -1.60 -2.08 35.44%
  QoQ % 41.32% -185.20% -32.43% -840.00% 112.50% 23.08% -
  Horiz. % 157.69% 268.75% 94.23% 71.15% -9.62% 76.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1500 0.1900 0.1800 0.1800 0.1800 0.1900 -18.40%
  QoQ % -6.67% -21.05% 5.56% 0.00% 0.00% -5.26% -
  Horiz. % 73.68% 78.95% 100.00% 94.74% 94.74% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.48 5.10 5.14 5.37 6.17 6.04 6.01 -17.77%
  QoQ % -12.16% -0.78% -4.28% -12.97% 2.15% 0.50% -
  Horiz. % 74.54% 84.86% 85.52% 89.35% 102.66% 100.50% 100.00%
EPS -1.67 -2.83 -1.00 -0.76 0.09 -0.81 -1.05 36.22%
  QoQ % 40.99% -183.00% -31.58% -944.44% 111.11% 22.86% -
  Horiz. % 159.05% 269.52% 95.24% 72.38% -8.57% 77.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0714 0.0760 0.0966 0.0918 0.0842 0.0908 0.0963 -18.07%
  QoQ % -6.05% -21.33% 5.23% 9.03% -7.27% -5.71% -
  Horiz. % 74.14% 78.92% 100.31% 95.33% 87.44% 94.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.1000 0.1400 0.1350 0.1750 0.2000 0.1500 0.2950 -
P/RPS 1.14 1.39 1.33 1.66 1.52 1.25 2.49 -40.57%
  QoQ % -17.99% 4.51% -19.88% 9.21% 21.60% -49.80% -
  Horiz. % 45.78% 55.82% 53.41% 66.67% 61.04% 50.20% 100.00%
P/EPS -3.05 -2.50 -6.89 -11.82 100.00 -9.35 -14.18 -64.07%
  QoQ % -22.00% 63.72% 41.71% -111.82% 1,169.52% 34.06% -
  Horiz. % 21.51% 17.63% 48.59% 83.36% -705.22% 65.94% 100.00%
EY -32.80 -39.93 -14.52 -8.46 1.00 -10.70 -7.05 178.43%
  QoQ % 17.86% -175.00% -71.63% -946.00% 109.35% -51.77% -
  Horiz. % 465.25% 566.38% 205.96% 120.00% -14.18% 151.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.93 0.71 0.97 1.11 0.83 1.55 -40.55%
  QoQ % -23.66% 30.99% -26.80% -12.61% 33.73% -46.45% -
  Horiz. % 45.81% 60.00% 45.81% 62.58% 71.61% 53.55% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.1150 0.1150 0.1550 0.1350 0.1900 0.2100 0.2100 -
P/RPS 1.31 1.14 1.53 1.28 1.44 1.75 1.77 -18.16%
  QoQ % 14.91% -25.49% 19.53% -11.11% -17.71% -1.13% -
  Horiz. % 74.01% 64.41% 86.44% 72.32% 81.36% 98.87% 100.00%
P/EPS -3.51 -2.06 -7.91 -9.12 95.00 -13.09 -10.10 -50.54%
  QoQ % -70.39% 73.96% 13.27% -109.60% 825.74% -29.60% -
  Horiz. % 34.75% 20.40% 78.32% 90.30% -940.59% 129.60% 100.00%
EY -28.52 -48.61 -12.65 -10.96 1.05 -7.64 -9.90 102.33%
  QoQ % 41.33% -284.27% -15.42% -1,143.81% 113.74% 22.83% -
  Horiz. % 288.08% 491.01% 127.78% 110.71% -10.61% 77.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.77 0.82 0.75 1.06 1.17 1.11 -18.27%
  QoQ % 6.49% -6.10% 9.33% -29.25% -9.40% 5.41% -
  Horiz. % 73.87% 69.37% 73.87% 67.57% 95.50% 105.41% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers