Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -11.24%    YoY -     13.51%
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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers