Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -56.60%    YoY -     -270.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 46,126 52,996 51,934 51,609 54,158 53,244 48,401 -3.17%
  QoQ % -12.96% 2.04% 0.63% -4.71% 1.72% 10.01% -
  Horiz. % 95.30% 109.49% 107.30% 106.63% 111.89% 110.01% 100.00%
PBT -6,162 892 -6,799 -8,940 -5,704 1,428 -2,924 64.60%
  QoQ % -790.81% 113.12% 23.95% -56.73% -499.44% 148.84% -
  Horiz. % 210.74% -30.51% 232.52% 305.75% 195.08% -48.84% 100.00%
Tax -326 -88 -196 65 146 340 -965 -51.59%
  QoQ % -270.45% 55.10% -400.00% -55.25% -57.06% 135.23% -
  Horiz. % 33.78% 9.12% 20.31% -6.77% -15.13% -35.23% 100.00%
NP -6,488 804 -6,995 -8,874 -5,558 1,768 -3,889 40.80%
  QoQ % -906.97% 111.49% 21.18% -59.67% -414.37% 145.46% -
  Horiz. % 166.83% -20.67% 179.87% 228.20% 142.92% -45.46% 100.00%
NP to SH -6,488 804 -6,957 -9,054 -5,782 1,696 -3,930 39.81%
  QoQ % -906.97% 111.56% 23.17% -56.60% -440.92% 143.16% -
  Horiz. % 165.09% -20.46% 177.02% 230.40% 147.12% -43.16% 100.00%
Tax Rate - % 9.87 % - % - % - % -23.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -41.45% 0.00% 0.00% 0.00% 100.00% -
Total Cost 52,614 52,192 58,929 60,483 59,716 51,476 52,290 0.41%
  QoQ % 0.81% -11.43% -2.57% 1.29% 16.01% -1.56% -
  Horiz. % 100.62% 99.81% 112.70% 115.67% 114.20% 98.44% 100.00%
Net Worth 78,908 72,360 78,054 82,710 81,983 84,799 73,897 4.48%
  QoQ % 9.05% -7.30% -5.63% 0.89% -3.32% 14.75% -
  Horiz. % 106.78% 97.92% 105.62% 111.93% 110.94% 114.75% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 5,542 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 78,908 72,360 78,054 82,710 81,983 84,799 73,897 4.48%
  QoQ % 9.05% -7.30% -5.63% 0.89% -3.32% 14.75% -
  Horiz. % 106.78% 97.92% 105.62% 111.93% 110.94% 114.75% 100.00%
NOSH 438,378 401,999 433,636 435,320 431,492 423,999 369,489 12.11%
  QoQ % 9.05% -7.30% -0.39% 0.89% 1.77% 14.75% -
  Horiz. % 118.64% 108.80% 117.36% 117.82% 116.78% 114.75% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -14.07 % 1.52 % -13.47 % -17.20 % -10.26 % 3.32 % -8.03 % 45.49%
  QoQ % -1,025.66% 111.28% 21.69% -67.64% -409.04% 141.34% -
  Horiz. % 175.22% -18.93% 167.75% 214.20% 127.77% -41.34% 100.00%
ROE -8.22 % 1.11 % -8.91 % -10.95 % -7.05 % 2.00 % -5.32 % 33.76%
  QoQ % -840.54% 112.46% 18.63% -55.32% -452.50% 137.59% -
  Horiz. % 154.51% -20.86% 167.48% 205.83% 132.52% -37.59% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.52 13.18 11.98 11.86 12.55 12.56 13.10 -13.64%
  QoQ % -20.18% 10.02% 1.01% -5.50% -0.08% -4.12% -
  Horiz. % 80.31% 100.61% 91.45% 90.53% 95.80% 95.88% 100.00%
EPS -1.48 0.20 -1.60 -2.08 -1.34 0.40 -1.06 25.00%
  QoQ % -840.00% 112.50% 23.08% -55.22% -435.00% 137.74% -
  Horiz. % 139.62% -18.87% 150.94% 196.23% 126.42% -37.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1800 0.1800 0.1800 0.1900 0.1900 0.2000 0.2000 -6.80%
  QoQ % 0.00% 0.00% -5.26% 0.00% -5.00% 0.00% -
  Horiz. % 90.00% 90.00% 90.00% 95.00% 95.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.37 6.17 6.04 6.01 6.30 6.20 5.63 -3.11%
  QoQ % -12.97% 2.15% 0.50% -4.60% 1.61% 10.12% -
  Horiz. % 95.38% 109.59% 107.28% 106.75% 111.90% 110.12% 100.00%
EPS -0.76 0.09 -0.81 -1.05 -0.67 0.20 -0.46 39.88%
  QoQ % -944.44% 111.11% 22.86% -56.72% -435.00% 143.48% -
  Horiz. % 165.22% -19.57% 176.09% 228.26% 145.65% -43.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0918 0.0842 0.0908 0.0963 0.0954 0.0987 0.0860 4.46%
  QoQ % 9.03% -7.27% -5.71% 0.94% -3.34% 14.77% -
  Horiz. % 106.74% 97.91% 105.58% 111.98% 110.93% 114.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1750 0.2000 0.1500 0.2950 0.3900 0.3800 0.4100 -
P/RPS 1.66 1.52 1.25 2.49 3.11 3.03 3.13 -34.56%
  QoQ % 9.21% 21.60% -49.80% -19.94% 2.64% -3.19% -
  Horiz. % 53.04% 48.56% 39.94% 79.55% 99.36% 96.81% 100.00%
P/EPS -11.82 100.00 -9.35 -14.18 -29.10 95.00 -38.55 -54.63%
  QoQ % -111.82% 1,169.52% 34.06% 51.27% -130.63% 346.43% -
  Horiz. % 30.66% -259.40% 24.25% 36.78% 75.49% -246.43% 100.00%
EY -8.46 1.00 -10.70 -7.05 -3.44 1.05 -2.59 120.63%
  QoQ % -946.00% 109.35% -51.77% -104.94% -427.62% 140.54% -
  Horiz. % 326.64% -38.61% 413.13% 272.20% 132.82% -40.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 1.11 0.83 1.55 2.05 1.90 2.05 -39.36%
  QoQ % -12.61% 33.73% -46.45% -24.39% 7.89% -7.32% -
  Horiz. % 47.32% 54.15% 40.49% 75.61% 100.00% 92.68% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.1350 0.1900 0.2100 0.2100 0.3700 0.4000 0.4000 -
P/RPS 1.28 1.44 1.75 1.77 2.95 3.19 3.05 -44.04%
  QoQ % -11.11% -17.71% -1.13% -40.00% -7.52% 4.59% -
  Horiz. % 41.97% 47.21% 57.38% 58.03% 96.72% 104.59% 100.00%
P/EPS -9.12 95.00 -13.09 -10.10 -27.61 100.00 -37.61 -61.21%
  QoQ % -109.60% 825.74% -29.60% 63.42% -127.61% 365.89% -
  Horiz. % 24.25% -252.59% 34.80% 26.85% 73.41% -265.89% 100.00%
EY -10.96 1.05 -7.64 -9.90 -3.62 1.00 -2.66 157.68%
  QoQ % -1,143.81% 113.74% 22.83% -173.48% -462.00% 137.59% -
  Horiz. % 412.03% -39.47% 287.22% 372.18% 136.09% -37.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 1.06 1.17 1.11 1.95 2.00 2.00 -48.09%
  QoQ % -29.25% -9.40% 5.41% -43.08% -2.50% 0.00% -
  Horiz. % 37.50% 53.00% 58.50% 55.50% 97.50% 100.00% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers