Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -6.79%    YoY -     -82.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 31,480 26,580 40,120 38,021 38,026 38,476 43,794 -19.77%
  QoQ % 18.43% -33.75% 5.52% -0.01% -1.17% -12.14% -
  Horiz. % 71.88% 60.69% 91.61% 86.82% 86.83% 87.86% 100.00%
PBT -18,700 -18,080 -38,479 -15,570 -14,606 -14,368 -24,370 -16.20%
  QoQ % -3.43% 53.01% -147.12% -6.60% -1.66% 41.04% -
  Horiz. % 76.73% 74.19% 157.89% 63.89% 59.93% 58.96% 100.00%
Tax 2 0 263 -26 0 0 41 -86.67%
  QoQ % 0.00% 0.00% 1,086.24% 0.00% 0.00% 0.00% -
  Horiz. % 4.88% 0.00% 641.46% -65.04% 0.00% 0.00% 100.00%
NP -18,698 -18,080 -38,216 -15,597 -14,606 -14,368 -24,329 -16.11%
  QoQ % -3.42% 52.69% -145.02% -6.79% -1.66% 40.94% -
  Horiz. % 76.85% 74.31% 157.08% 64.11% 60.04% 59.06% 100.00%
NP to SH -18,698 -18,080 -38,216 -15,597 -14,606 -14,368 -24,329 -16.11%
  QoQ % -3.42% 52.69% -145.02% -6.79% -1.66% 40.94% -
  Horiz. % 76.85% 74.31% 157.08% 64.11% 60.04% 59.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 50,178 44,660 78,336 53,618 52,632 52,844 68,123 -18.45%
  QoQ % 12.36% -42.99% 46.10% 1.87% -0.40% -22.43% -
  Horiz. % 73.66% 65.56% 114.99% 78.71% 77.26% 77.57% 100.00%
Net Worth 27,497 34,769 26,117 52,184 56,511 61,326 65,283 -43.84%
  QoQ % -20.92% 33.13% -49.95% -7.66% -7.85% -6.06% -
  Horiz. % 42.12% 53.26% 40.01% 79.93% 86.56% 93.94% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 27,497 34,769 26,117 52,184 56,511 61,326 65,283 -43.84%
  QoQ % -20.92% 33.13% -49.95% -7.66% -7.85% -6.06% -
  Horiz. % 42.12% 53.26% 40.01% 79.93% 86.56% 93.94% 100.00%
NOSH 458,284 434,615 435,294 434,869 434,702 438,048 435,223 3.51%
  QoQ % 5.45% -0.16% 0.10% 0.04% -0.76% 0.65% -
  Horiz. % 105.30% 99.86% 100.02% 99.92% 99.88% 100.65% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -59.40 % -68.02 % -95.25 % -41.02 % -38.41 % -37.34 % -55.55 % 4.57%
  QoQ % 12.67% 28.59% -132.20% -6.80% -2.87% 32.78% -
  Horiz. % 106.93% 122.45% 171.47% 73.84% 69.14% 67.22% 100.00%
ROE -68.00 % -52.00 % -146.32 % -29.89 % -25.85 % -23.43 % -37.27 % 49.37%
  QoQ % -30.77% 64.46% -389.53% -15.63% -10.33% 37.13% -
  Horiz. % 182.45% 139.52% 392.59% 80.20% 69.36% 62.87% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.87 6.12 9.22 8.74 8.75 8.78 10.06 -22.47%
  QoQ % 12.25% -33.62% 5.49% -0.11% -0.34% -12.72% -
  Horiz. % 68.29% 60.83% 91.65% 86.88% 86.98% 87.28% 100.00%
EPS -4.08 -4.16 -8.77 -3.59 -3.36 -3.28 -5.59 -18.95%
  QoQ % 1.92% 52.57% -144.29% -6.85% -2.44% 41.32% -
  Horiz. % 72.99% 74.42% 156.89% 64.22% 60.11% 58.68% 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 0.0600 0.0800 0.0600 0.1200 0.1300 0.1400 0.1500 -45.74%
  QoQ % -25.00% 33.33% -50.00% -7.69% -7.14% -6.67% -
  Horiz. % 40.00% 53.33% 40.00% 80.00% 86.67% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.66 3.09 4.67 4.42 4.43 4.48 5.10 -19.86%
  QoQ % 18.45% -33.83% 5.66% -0.23% -1.12% -12.16% -
  Horiz. % 71.76% 60.59% 91.57% 86.67% 86.86% 87.84% 100.00%
EPS -2.18 -2.10 -4.45 -1.82 -1.70 -1.67 -2.83 -15.98%
  QoQ % -3.81% 52.81% -144.51% -7.06% -1.80% 40.99% -
  Horiz. % 77.03% 74.20% 157.24% 64.31% 60.07% 59.01% 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 0.0320 0.0405 0.0304 0.0607 0.0658 0.0714 0.0760 -43.85%
  QoQ % -20.99% 33.22% -49.92% -7.75% -7.84% -6.05% -
  Horiz. % 42.11% 53.29% 40.00% 79.87% 86.58% 93.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2800 0.2550 0.1100 0.1300 0.0950 0.1000 0.1400 -
P/RPS 4.08 4.17 1.19 1.49 1.09 1.14 1.39 105.14%
  QoQ % -2.16% 250.42% -20.13% 36.70% -4.39% -17.99% -
  Horiz. % 293.53% 300.00% 85.61% 107.19% 78.42% 82.01% 100.00%
P/EPS -6.86 -6.13 -1.25 -3.62 -2.83 -3.05 -2.50 96.12%
  QoQ % -11.91% -390.40% 65.47% -27.92% 7.21% -22.00% -
  Horiz. % 274.40% 245.20% 50.00% 144.80% 113.20% 122.00% 100.00%
EY -14.57 -16.31 -79.81 -27.59 -35.37 -32.80 -39.93 -48.97%
  QoQ % 10.67% 79.56% -189.27% 22.00% -7.84% 17.86% -
  Horiz. % 36.49% 40.85% 199.87% 69.10% 88.58% 82.14% 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 4.67 3.19 1.83 1.08 0.73 0.71 0.93 193.53%
  QoQ % 46.39% 74.32% 69.44% 47.95% 2.82% -23.66% -
  Horiz. % 502.15% 343.01% 196.77% 116.13% 78.49% 76.34% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 29/02/16 -
Price 0.2500 0.2550 0.1900 0.1200 0.1400 0.1150 0.1150 -
P/RPS 3.64 4.17 2.06 1.37 1.60 1.31 1.14 116.99%
  QoQ % -12.71% 102.43% 50.36% -14.38% 22.14% 14.91% -
  Horiz. % 319.30% 365.79% 180.70% 120.18% 140.35% 114.91% 100.00%
P/EPS -6.13 -6.13 -2.16 -3.35 -4.17 -3.51 -2.06 107.02%
  QoQ % 0.00% -183.80% 35.52% 19.66% -18.80% -70.39% -
  Horiz. % 297.57% 297.57% 104.85% 162.62% 202.43% 170.39% 100.00%
EY -16.32 -16.31 -46.21 -29.89 -24.00 -28.52 -48.61 -51.73%
  QoQ % -0.06% 64.70% -54.60% -24.54% 15.85% 41.33% -
  Horiz. % 33.57% 33.55% 95.06% 61.49% 49.37% 58.67% 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 4.17 3.19 3.17 1.00 1.08 0.82 0.77 208.71%
  QoQ % 30.72% 0.63% 217.00% -7.41% 31.71% 6.49% -
  Horiz. % 541.56% 414.29% 411.69% 129.87% 140.26% 106.49% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers