Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     16.09%    YoY -     21.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 28,976 29,240 28,989 28,754 26,716 33,108 31,557 -5.54%
  QoQ % -0.90% 0.86% 0.82% 7.63% -19.31% 4.91% -
  Horiz. % 91.82% 92.66% 91.86% 91.12% 84.66% 104.91% 100.00%
PBT 372 -21,253 -16,357 -14,704 -17,524 -25,135 -18,904 -
  QoQ % 101.75% -29.93% -11.24% 16.09% 30.28% -32.96% -
  Horiz. % -1.97% 112.43% 86.53% 77.78% 92.70% 132.96% 100.00%
Tax 0 -628 0 0 0 275 -8 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3,537.50% -
  Horiz. % -0.00% 7,850.00% -0.00% -0.00% -0.00% -3,437.50% 100.00%
NP 372 -21,881 -16,357 -14,704 -17,524 -24,860 -18,912 -
  QoQ % 101.70% -33.77% -11.24% 16.09% 29.51% -31.45% -
  Horiz. % -1.97% 115.70% 86.49% 77.75% 92.66% 131.45% 100.00%
NP to SH 372 -21,881 -16,357 -14,704 -17,524 -24,860 -18,912 -
  QoQ % 101.70% -33.77% -11.24% 16.09% 29.51% -31.45% -
  Horiz. % -1.97% 115.70% 86.49% 77.75% 92.66% 131.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 28,604 51,121 45,346 43,458 44,240 57,968 50,469 -31.54%
  QoQ % -44.05% 12.73% 4.35% -1.77% -23.68% 14.86% -
  Horiz. % 56.68% 101.29% 89.85% 86.11% 87.66% 114.86% 100.00%
Net Worth 94,519 100,206 100,206 108,556 88,630 19,597 23,252 154.92%
  QoQ % -5.68% 0.00% -7.69% 22.48% 352.26% -15.72% -
  Horiz. % 406.49% 430.95% 430.95% 466.86% 381.17% 84.28% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 94,519 100,206 100,206 108,556 88,630 19,597 23,252 154.92%
  QoQ % -5.68% 0.00% -7.69% 22.48% 352.26% -15.72% -
  Horiz. % 406.49% 430.95% 430.95% 466.86% 381.17% 84.28% 100.00%
NOSH 859,269 835,053 835,053 835,053 553,943 489,936 465,049 50.63%
  QoQ % 2.90% 0.00% 0.00% 50.75% 13.06% 5.35% -
  Horiz. % 184.77% 179.56% 179.56% 179.56% 119.12% 105.35% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.28 % -74.83 % -56.43 % -51.14 % -65.59 % -75.09 % -59.93 % -
  QoQ % 101.71% -32.61% -10.34% 22.03% 12.65% -25.30% -
  Horiz. % -2.14% 124.86% 94.16% 85.33% 109.44% 125.30% 100.00%
ROE 0.39 % -21.84 % -16.32 % -13.54 % -19.77 % -126.85 % -81.33 % -
  QoQ % 101.79% -33.82% -20.53% 31.51% 84.41% -55.97% -
  Horiz. % -0.48% 26.85% 20.07% 16.65% 24.31% 155.97% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.37 3.50 3.47 3.44 4.82 6.76 6.79 -37.34%
  QoQ % -3.71% 0.86% 0.87% -28.63% -28.70% -0.44% -
  Horiz. % 49.63% 51.55% 51.10% 50.66% 70.99% 99.56% 100.00%
EPS 0.04 -3.15 -2.35 -2.12 -3.16 -5.27 -4.07 -
  QoQ % 101.27% -34.04% -10.85% 32.91% 40.04% -29.48% -
  Horiz. % -0.98% 77.40% 57.74% 52.09% 77.64% 129.48% 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 0.1100 0.1200 0.1200 0.1300 0.1600 0.0400 0.0500 69.24%
  QoQ % -8.33% 0.00% -7.69% -18.75% 300.00% -20.00% -
  Horiz. % 220.00% 240.00% 240.00% 260.00% 320.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.37 3.40 3.37 3.35 3.11 3.85 3.67 -5.53%
  QoQ % -0.88% 0.89% 0.60% 7.72% -19.22% 4.90% -
  Horiz. % 91.83% 92.64% 91.83% 91.28% 84.74% 104.90% 100.00%
EPS 0.04 -2.55 -1.90 -1.71 -2.04 -2.89 -2.20 -
  QoQ % 101.57% -34.21% -11.11% 16.18% 29.41% -31.36% -
  Horiz. % -1.82% 115.91% 86.36% 77.73% 92.73% 131.36% 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 0.1100 0.1166 0.1166 0.1263 0.1031 0.0228 0.0271 154.68%
  QoQ % -5.66% 0.00% -7.68% 22.50% 352.19% -15.87% -
  Horiz. % 405.90% 430.26% 430.26% 466.05% 380.44% 84.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.2050 0.1750 0.2900 0.2250 0.4050 0.5450 0.2800 -
P/RPS 6.08 5.00 8.35 6.53 8.40 8.06 4.13 29.44%
  QoQ % 21.60% -40.12% 27.87% -22.26% 4.22% 95.16% -
  Horiz. % 147.22% 121.07% 202.18% 158.11% 203.39% 195.16% 100.00%
P/EPS 473.52 -6.68 -14.80 -12.78 -12.80 -10.74 -6.89 -
  QoQ % 7,188.62% 54.86% -15.81% 0.16% -19.18% -55.88% -
  Horiz. % -6,872.57% 96.95% 214.80% 185.49% 185.78% 155.88% 100.00%
EY 0.21 -14.97 -6.75 -7.83 -7.81 -9.31 -14.52 -
  QoQ % 101.40% -121.78% 13.79% -0.26% 16.11% 35.88% -
  Horiz. % -1.45% 103.10% 46.49% 53.93% 53.79% 64.12% 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 1.86 1.46 2.42 1.73 2.53 13.63 5.60 -52.07%
  QoQ % 27.40% -39.67% 39.88% -31.62% -81.44% 143.39% -
  Horiz. % 33.21% 26.07% 43.21% 30.89% 45.18% 243.39% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 -
Price 0.1600 0.2000 0.2150 0.2800 0.1400 0.5550 0.4350 -
P/RPS 4.74 5.71 6.19 8.13 2.90 8.21 6.41 -18.24%
  QoQ % -16.99% -7.75% -23.86% 180.34% -64.68% 28.08% -
  Horiz. % 73.95% 89.08% 96.57% 126.83% 45.24% 128.08% 100.00%
P/EPS 369.58 -7.63 -10.98 -15.90 -4.43 -10.94 -10.70 -
  QoQ % 4,943.77% 30.51% 30.94% -258.92% 59.51% -2.24% -
  Horiz. % -3,454.02% 71.31% 102.62% 148.60% 41.40% 102.24% 100.00%
EY 0.27 -13.10 -9.11 -6.29 -22.60 -9.14 -9.35 -
  QoQ % 102.06% -43.80% -44.83% 72.17% -147.26% 2.25% -
  Horiz. % -2.89% 140.11% 97.43% 67.27% 241.71% 97.75% 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 1.45 1.67 1.79 2.15 0.88 13.88 8.70 -69.75%
  QoQ % -13.17% -6.70% -16.74% 144.32% -93.66% 59.54% -
  Horiz. % 16.67% 19.20% 20.57% 24.71% 10.11% 159.54% 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