Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2019-06-30 [#0]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
30-Jun-2019
Profit Trend QoQ -     -1,181.72%    YoY -     72.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 25,142 28,420 25,046 27,512 28,976 29,240 28,989 -9.05%
  QoQ % -11.53% 13.47% -8.96% -5.05% -0.90% 0.86% -
  Horiz. % 86.73% 98.04% 86.40% 94.90% 99.95% 100.86% 100.00%
PBT -11,818 -9,778 -8,202 -4,024 372 -21,253 -16,357 -19.47%
  QoQ % -20.85% -19.22% -103.84% -1,181.72% 101.75% -29.93% -
  Horiz. % 72.25% 59.78% 50.15% 24.60% -2.27% 129.93% 100.00%
Tax 34 43 52 0 0 -628 0 -
  QoQ % -21.43% -16.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5.46% -6.95% -8.28% -0.00% -0.00% 100.00% -
NP -11,784 -9,735 -8,150 -4,024 372 -21,881 -16,357 -19.62%
  QoQ % -21.04% -19.44% -102.55% -1,181.72% 101.70% -33.77% -
  Horiz. % 72.04% 59.52% 49.83% 24.60% -2.27% 133.77% 100.00%
NP to SH -11,767 -9,734 -8,150 -4,024 372 -21,881 -16,357 -19.70%
  QoQ % -20.89% -19.43% -102.55% -1,181.72% 101.70% -33.77% -
  Horiz. % 71.94% 59.51% 49.83% 24.60% -2.27% 133.77% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 36,926 38,155 33,197 31,536 28,604 51,121 45,346 -12.79%
  QoQ % -3.22% 14.94% 5.27% 10.25% -44.05% 12.73% -
  Horiz. % 81.43% 84.14% 73.21% 69.54% 63.08% 112.73% 100.00%
Net Worth 81,630 85,926 94,519 94,519 94,519 100,206 100,206 -12.76%
  QoQ % -5.00% -9.09% 0.00% 0.00% -5.68% 0.00% -
  Horiz. % 81.46% 85.75% 94.32% 94.32% 94.32% 100.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 81,630 85,926 94,519 94,519 94,519 100,206 100,206 -12.76%
  QoQ % -5.00% -9.09% 0.00% 0.00% -5.68% 0.00% -
  Horiz. % 81.46% 85.75% 94.32% 94.32% 94.32% 100.00% 100.00%
NOSH 859,269 859,269 859,269 859,269 859,269 835,053 835,053 1.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.90% 0.00% -
  Horiz. % 102.90% 102.90% 102.90% 102.90% 102.90% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -46.87 % -34.25 % -32.54 % -14.63 % 1.28 % -74.83 % -56.43 % -11.63%
  QoQ % -36.85% -5.26% -122.42% -1,242.97% 101.71% -32.61% -
  Horiz. % 83.06% 60.69% 57.66% 25.93% -2.27% 132.61% 100.00%
ROE -14.42 % -11.33 % -8.62 % -4.26 % 0.39 % -21.84 % -16.32 % -7.91%
  QoQ % -27.27% -31.44% -102.35% -1,192.31% 101.79% -33.82% -
  Horiz. % 88.36% 69.42% 52.82% 26.10% -2.39% 133.82% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.93 3.31 2.91 3.20 3.37 3.50 3.47 -10.66%
  QoQ % -11.48% 13.75% -9.06% -5.04% -3.71% 0.86% -
  Horiz. % 84.44% 95.39% 83.86% 92.22% 97.12% 100.86% 100.00%
EPS -1.37 -1.13 -0.95 -0.46 0.04 -3.15 -2.35 -30.19%
  QoQ % -21.24% -18.95% -106.52% -1,250.00% 101.27% -34.04% -
  Horiz. % 58.30% 48.09% 40.43% 19.57% -1.70% 134.04% 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 0.0950 0.1000 0.1100 0.1100 0.1100 0.1200 0.1200 -14.41%
  QoQ % -5.00% -9.09% 0.00% 0.00% -8.33% 0.00% -
  Horiz. % 79.17% 83.33% 91.67% 91.67% 91.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.93 3.31 2.91 3.20 3.37 3.40 3.37 -8.90%
  QoQ % -11.48% 13.75% -9.06% -5.04% -0.88% 0.89% -
  Horiz. % 86.94% 98.22% 86.35% 94.96% 100.00% 100.89% 100.00%
EPS -1.37 -1.13 -0.95 -0.46 0.04 -2.55 -1.90 -19.57%
  QoQ % -21.24% -18.95% -106.52% -1,250.00% 101.57% -34.21% -
  Horiz. % 72.11% 59.47% 50.00% 24.21% -2.11% 134.21% 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 0.0950 0.1000 0.1100 0.1100 0.1100 0.1166 0.1166 -12.76%
  QoQ % -5.00% -9.09% 0.00% 0.00% -5.66% 0.00% -
  Horiz. % 81.48% 85.76% 94.34% 94.34% 94.34% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0850 0.1800 0.1750 0.1800 0.2050 0.1750 0.2900 -
P/RPS 2.90 5.44 6.00 5.62 6.08 5.00 8.35 -50.56%
  QoQ % -46.69% -9.33% 6.76% -7.57% 21.60% -40.12% -
  Horiz. % 34.73% 65.15% 71.86% 67.31% 72.81% 59.88% 100.00%
P/EPS -6.21 -15.89 -18.45 -38.44 473.52 -6.68 -14.80 -43.92%
  QoQ % 60.92% 13.88% 52.00% -108.12% 7,188.62% 54.86% -
  Horiz. % 41.96% 107.36% 124.66% 259.73% -3,199.46% 45.14% 100.00%
EY -16.11 -6.29 -5.42 -2.60 0.21 -14.97 -6.75 78.50%
  QoQ % -156.12% -16.05% -108.46% -1,338.10% 101.40% -121.78% -
  Horiz. % 238.67% 93.19% 80.30% 38.52% -3.11% 221.78% 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 0.89 1.80 1.59 1.64 1.86 1.46 2.42 -48.64%
  QoQ % -50.56% 13.21% -3.05% -11.83% 27.40% -39.67% -
  Horiz. % 36.78% 74.38% 65.70% 67.77% 76.86% 60.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 26/02/20 26/11/19 29/08/19 28/05/19 28/02/19 28/11/18 -
Price 0.1150 0.1200 0.1650 0.1700 0.1600 0.2000 0.2150 -
P/RPS 3.93 3.63 5.66 5.31 4.74 5.71 6.19 -26.11%
  QoQ % 8.26% -35.87% 6.59% 12.03% -16.99% -7.75% -
  Horiz. % 63.49% 58.64% 91.44% 85.78% 76.58% 92.25% 100.00%
P/EPS -8.40 -10.59 -17.39 -36.30 369.58 -7.63 -10.98 -16.34%
  QoQ % 20.68% 39.10% 52.09% -109.82% 4,943.77% 30.51% -
  Horiz. % 76.50% 96.45% 158.38% 330.60% -3,365.94% 69.49% 100.00%
EY -11.91 -9.44 -5.75 -2.75 0.27 -13.10 -9.11 19.54%
  QoQ % -26.17% -64.17% -109.09% -1,118.52% 102.06% -43.80% -
  Horiz. % 130.74% 103.62% 63.12% 30.19% -2.96% 143.80% 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 1.21 1.20 1.50 1.55 1.45 1.67 1.79 -22.96%
  QoQ % 0.83% -20.00% -3.23% 6.90% -13.17% -6.70% -
  Horiz. % 67.60% 67.04% 83.80% 86.59% 81.01% 93.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

455  317  624  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS