Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -31.92%    YoY -     5.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 38,026 38,476 43,794 44,194 46,126 52,996 51,934 -18.78%
  QoQ % -1.17% -12.14% -0.91% -4.19% -12.96% 2.04% -
  Horiz. % 73.22% 74.09% 84.33% 85.10% 88.82% 102.04% 100.00%
PBT -14,606 -14,368 -24,370 -8,374 -6,162 892 -6,799 66.57%
  QoQ % -1.66% 41.04% -191.00% -35.91% -790.81% 113.12% -
  Horiz. % 214.83% 211.33% 358.44% 123.17% 90.63% -13.12% 100.00%
Tax 0 0 41 -184 -326 -88 -196 -
  QoQ % 0.00% 0.00% 122.28% 43.56% -270.45% 55.10% -
  Horiz. % -0.00% -0.00% -20.92% 93.88% 166.33% 44.90% 100.00%
NP -14,606 -14,368 -24,329 -8,558 -6,488 804 -6,995 63.44%
  QoQ % -1.66% 40.94% -184.26% -31.92% -906.97% 111.49% -
  Horiz. % 208.81% 205.40% 347.81% 122.35% 92.75% -11.49% 100.00%
NP to SH -14,606 -14,368 -24,329 -8,558 -6,488 804 -6,957 64.03%
  QoQ % -1.66% 40.94% -184.26% -31.92% -906.97% 111.56% -
  Horiz. % 209.95% 206.53% 349.71% 123.02% 93.26% -11.56% 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% 0.00% 100.00% -
Total Cost 52,632 52,844 68,123 52,753 52,614 52,192 58,929 -7.26%
  QoQ % -0.40% -22.43% 29.13% 0.26% 0.81% -11.43% -
  Horiz. % 89.31% 89.67% 115.60% 89.52% 89.28% 88.57% 100.00%
Net Worth 56,511 61,326 65,283 82,966 78,908 72,360 78,054 -19.39%
  QoQ % -7.85% -6.06% -21.31% 5.14% 9.05% -7.30% -
  Horiz. % 72.40% 78.57% 83.64% 106.29% 101.09% 92.70% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 56,511 61,326 65,283 82,966 78,908 72,360 78,054 -19.39%
  QoQ % -7.85% -6.06% -21.31% 5.14% 9.05% -7.30% -
  Horiz. % 72.40% 78.57% 83.64% 106.29% 101.09% 92.70% 100.00%
NOSH 434,702 438,048 435,223 436,666 438,378 401,999 433,636 0.16%
  QoQ % -0.76% 0.65% -0.33% -0.39% 9.05% -7.30% -
  Horiz. % 100.25% 101.02% 100.37% 100.70% 101.09% 92.70% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -38.41 % -37.34 % -55.55 % -19.37 % -14.07 % 1.52 % -13.47 % 101.22%
  QoQ % -2.87% 32.78% -186.78% -37.67% -1,025.66% 111.28% -
  Horiz. % 285.15% 277.21% 412.40% 143.80% 104.45% -11.28% 100.00%
ROE -25.85 % -23.43 % -37.27 % -10.32 % -8.22 % 1.11 % -8.91 % 103.55%
  QoQ % -10.33% 37.13% -261.14% -25.55% -840.54% 112.46% -
  Horiz. % 290.12% 262.96% 418.29% 115.82% 92.26% -12.46% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.75 8.78 10.06 10.12 10.52 13.18 11.98 -18.91%
  QoQ % -0.34% -12.72% -0.59% -3.80% -20.18% 10.02% -
  Horiz. % 73.04% 73.29% 83.97% 84.47% 87.81% 110.02% 100.00%
EPS -3.36 -3.28 -5.59 -1.96 -1.48 0.20 -1.60 64.06%
  QoQ % -2.44% 41.32% -185.20% -32.43% -840.00% 112.50% -
  Horiz. % 210.00% 205.00% 349.38% 122.50% 92.50% -12.50% 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 0.1300 0.1400 0.1500 0.1900 0.1800 0.1800 0.1800 -19.52%
  QoQ % -7.14% -6.67% -21.05% 5.56% 0.00% 0.00% -
  Horiz. % 72.22% 77.78% 83.33% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.43 4.48 5.10 5.14 5.37 6.17 6.04 -18.69%
  QoQ % -1.12% -12.16% -0.78% -4.28% -12.97% 2.15% -
  Horiz. % 73.34% 74.17% 84.44% 85.10% 88.91% 102.15% 100.00%
EPS -1.70 -1.67 -2.83 -1.00 -0.76 0.09 -0.81 64.00%
  QoQ % -1.80% 40.99% -183.00% -31.58% -944.44% 111.11% -
  Horiz. % 209.88% 206.17% 349.38% 123.46% 93.83% -11.11% 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 0.0658 0.0714 0.0760 0.0966 0.0918 0.0842 0.0908 -19.34%
  QoQ % -7.84% -6.05% -21.33% 5.23% 9.03% -7.27% -
  Horiz. % 72.47% 78.63% 83.70% 106.39% 101.10% 92.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0950 0.1000 0.1400 0.1350 0.1750 0.2000 0.1500 -
P/RPS 1.09 1.14 1.39 1.33 1.66 1.52 1.25 -8.73%
  QoQ % -4.39% -17.99% 4.51% -19.88% 9.21% 21.60% -
  Horiz. % 87.20% 91.20% 111.20% 106.40% 132.80% 121.60% 100.00%
P/EPS -2.83 -3.05 -2.50 -6.89 -11.82 100.00 -9.35 -54.95%
  QoQ % 7.21% -22.00% 63.72% 41.71% -111.82% 1,169.52% -
  Horiz. % 30.27% 32.62% 26.74% 73.69% 126.42% -1,069.52% 100.00%
EY -35.37 -32.80 -39.93 -14.52 -8.46 1.00 -10.70 122.07%
  QoQ % -7.84% 17.86% -175.00% -71.63% -946.00% 109.35% -
  Horiz. % 330.56% 306.54% 373.18% 135.70% 79.07% -9.35% 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 0.73 0.71 0.93 0.71 0.97 1.11 0.83 -8.21%
  QoQ % 2.82% -23.66% 30.99% -26.80% -12.61% 33.73% -
  Horiz. % 87.95% 85.54% 112.05% 85.54% 116.87% 133.73% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.1400 0.1150 0.1150 0.1550 0.1350 0.1900 0.2100 -
P/RPS 1.60 1.31 1.14 1.53 1.28 1.44 1.75 -5.80%
  QoQ % 22.14% 14.91% -25.49% 19.53% -11.11% -17.71% -
  Horiz. % 91.43% 74.86% 65.14% 87.43% 73.14% 82.29% 100.00%
P/EPS -4.17 -3.51 -2.06 -7.91 -9.12 95.00 -13.09 -53.39%
  QoQ % -18.80% -70.39% 73.96% 13.27% -109.60% 825.74% -
  Horiz. % 31.86% 26.81% 15.74% 60.43% 69.67% -725.74% 100.00%
EY -24.00 -28.52 -48.61 -12.65 -10.96 1.05 -7.64 114.64%
  QoQ % 15.85% 41.33% -284.27% -15.42% -1,143.81% 113.74% -
  Horiz. % 314.14% 373.30% 636.26% 165.58% 143.46% -13.74% 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 1.08 0.82 0.77 0.82 0.75 1.06 1.17 -5.20%
  QoQ % 31.71% 6.49% -6.10% 9.33% -29.25% -9.40% -
  Horiz. % 92.31% 70.09% 65.81% 70.09% 64.10% 90.60% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers