Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -60.89%    YoY -     -157.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 51,609 54,158 53,244 48,401 47,814 52,302 47,088 6.30%
  QoQ % -4.71% 1.72% 10.01% 1.23% -8.58% 11.07% -
  Horiz. % 109.60% 115.01% 113.07% 102.79% 101.54% 111.07% 100.00%
PBT -8,940 -5,704 1,428 -2,924 -2,196 2,000 2,512 -
  QoQ % -56.73% -499.44% 148.84% -33.15% -209.80% -20.38% -
  Horiz. % -355.89% -227.07% 56.85% -116.40% -87.42% 79.62% 100.00%
Tax 65 146 340 -965 -246 -68 -8 -
  QoQ % -55.25% -57.06% 135.23% -291.22% -262.74% -750.00% -
  Horiz. % -816.67% -1,825.00% -4,250.00% 12,062.50% 3,083.32% 850.00% 100.00%
NP -8,874 -5,558 1,768 -3,889 -2,442 1,932 2,504 -
  QoQ % -59.67% -414.37% 145.46% -59.21% -226.43% -22.84% -
  Horiz. % -354.42% -221.96% 70.61% -155.31% -97.55% 77.16% 100.00%
NP to SH -9,054 -5,782 1,696 -3,930 -2,442 1,932 2,380 -
  QoQ % -56.60% -440.92% 143.16% -60.89% -226.43% -18.82% -
  Horiz. % -380.45% -242.94% 71.26% -165.13% -102.63% 81.18% 100.00%
Tax Rate - % - % -23.81 % - % - % 3.40 % 0.32 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 962.50% -
  Horiz. % 0.00% 0.00% -7,440.62% 0.00% 0.00% 1,062.50% 100.00%
Total Cost 60,483 59,716 51,476 52,290 50,257 50,370 44,584 22.53%
  QoQ % 1.29% 16.01% -1.56% 4.04% -0.22% 12.98% -
  Horiz. % 135.66% 133.94% 115.46% 117.28% 112.73% 112.98% 100.00%
Net Worth 82,710 81,983 84,799 73,897 88,076 93,483 61,979 21.19%
  QoQ % 0.89% -3.32% 14.75% -16.10% -5.78% 50.83% -
  Horiz. % 133.45% 132.28% 136.82% 119.23% 142.11% 150.83% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,542 7,046 9,348 14,875 -
  QoQ % 0.00% 0.00% 0.00% -21.34% -24.63% -37.15% -
  Horiz. % 0.00% 0.00% 0.00% 37.26% 47.37% 62.85% 100.00%
Div Payout % - % - % - % - % - % 483.87 % 625.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 77.42% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 82,710 81,983 84,799 73,897 88,076 93,483 61,979 21.19%
  QoQ % 0.89% -3.32% 14.75% -16.10% -5.78% 50.83% -
  Horiz. % 133.45% 132.28% 136.82% 119.23% 142.11% 150.83% 100.00%
NOSH 435,320 431,492 423,999 369,489 352,307 311,612 247,916 45.50%
  QoQ % 0.89% 1.77% 14.75% 4.88% 13.06% 25.69% -
  Horiz. % 175.59% 174.05% 171.03% 149.04% 142.11% 125.69% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -17.20 % -10.26 % 3.32 % -8.03 % -5.11 % 3.69 % 5.32 % -
  QoQ % -67.64% -409.04% 141.34% -57.14% -238.48% -30.64% -
  Horiz. % -323.31% -192.86% 62.41% -150.94% -96.05% 69.36% 100.00%
ROE -10.95 % -7.05 % 2.00 % -5.32 % -2.77 % 2.07 % 3.84 % -
  QoQ % -55.32% -452.50% 137.59% -92.06% -233.82% -46.09% -
  Horiz. % -285.16% -183.59% 52.08% -138.54% -72.14% 53.91% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.86 12.55 12.56 13.10 13.57 16.78 18.99 -26.91%
  QoQ % -5.50% -0.08% -4.12% -3.46% -19.13% -11.64% -
  Horiz. % 62.45% 66.09% 66.14% 68.98% 71.46% 88.36% 100.00%
EPS -2.08 -1.34 0.40 -1.06 -0.69 0.62 0.96 -
  QoQ % -55.22% -435.00% 137.74% -53.62% -211.29% -35.42% -
  Horiz. % -216.67% -139.58% 41.67% -110.42% -71.88% 64.58% 100.00%
DPS 0.00 0.00 0.00 1.50 2.00 3.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 25.00% 33.33% 50.00% 100.00%
NAPS 0.1900 0.1900 0.2000 0.2000 0.2500 0.3000 0.2500 -16.71%
  QoQ % 0.00% -5.00% 0.00% -20.00% -16.67% 20.00% -
  Horiz. % 76.00% 76.00% 80.00% 80.00% 100.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.01 6.30 6.20 5.63 5.56 6.09 5.48 6.34%
  QoQ % -4.60% 1.61% 10.12% 1.26% -8.70% 11.13% -
  Horiz. % 109.67% 114.96% 113.14% 102.74% 101.46% 111.13% 100.00%
EPS -1.05 -0.67 0.20 -0.46 -0.28 0.22 0.28 -
  QoQ % -56.72% -435.00% 143.48% -64.29% -227.27% -21.43% -
  Horiz. % -375.00% -239.29% 71.43% -164.29% -100.00% 78.57% 100.00%
DPS 0.00 0.00 0.00 0.65 0.82 1.09 1.73 -
  QoQ % 0.00% 0.00% 0.00% -20.73% -24.77% -36.99% -
  Horiz. % 0.00% 0.00% 0.00% 37.57% 47.40% 63.01% 100.00%
NAPS 0.0963 0.0954 0.0987 0.0860 0.1025 0.1088 0.0721 21.26%
  QoQ % 0.94% -3.34% 14.77% -16.10% -5.79% 50.90% -
  Horiz. % 133.56% 132.32% 136.89% 119.28% 142.16% 150.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2950 0.3900 0.3800 0.4100 0.3950 0.3400 0.3350 -
P/RPS 2.49 3.11 3.03 3.13 2.91 2.03 1.76 26.00%
  QoQ % -19.94% 2.64% -3.19% 7.56% 43.35% 15.34% -
  Horiz. % 141.48% 176.70% 172.16% 177.84% 165.34% 115.34% 100.00%
P/EPS -14.18 -29.10 95.00 -38.55 -56.97 54.84 34.90 -
  QoQ % 51.27% -130.63% 346.43% 32.33% -203.88% 57.13% -
  Horiz. % -40.63% -83.38% 272.21% -110.46% -163.24% 157.13% 100.00%
EY -7.05 -3.44 1.05 -2.59 -1.76 1.82 2.87 -
  QoQ % -104.94% -427.62% 140.54% -47.16% -196.70% -36.59% -
  Horiz. % -245.64% -119.86% 36.59% -90.24% -61.32% 63.41% 100.00%
DY 0.00 0.00 0.00 3.66 5.06 8.82 17.91 -
  QoQ % 0.00% 0.00% 0.00% -27.67% -42.63% -50.75% -
  Horiz. % 0.00% 0.00% 0.00% 20.44% 28.25% 49.25% 100.00%
P/NAPS 1.55 2.05 1.90 2.05 1.58 1.13 1.34 10.18%
  QoQ % -24.39% 7.89% -7.32% 29.75% 39.82% -15.67% -
  Horiz. % 115.67% 152.99% 141.79% 152.99% 117.91% 84.33% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 -
Price 0.2100 0.3700 0.4000 0.4000 0.4150 0.3650 0.2600 -
P/RPS 1.77 2.95 3.19 3.05 3.06 2.17 1.37 18.60%
  QoQ % -40.00% -7.52% 4.59% -0.33% 41.01% 58.39% -
  Horiz. % 129.20% 215.33% 232.85% 222.63% 223.36% 158.39% 100.00%
P/EPS -10.10 -27.61 100.00 -37.61 -59.86 58.87 27.08 -
  QoQ % 63.42% -127.61% 365.89% 37.17% -201.68% 117.39% -
  Horiz. % -37.30% -101.96% 369.28% -138.88% -221.05% 217.39% 100.00%
EY -9.90 -3.62 1.00 -2.66 -1.67 1.70 3.69 -
  QoQ % -173.48% -462.00% 137.59% -59.28% -198.24% -53.93% -
  Horiz. % -268.29% -98.10% 27.10% -72.09% -45.26% 46.07% 100.00%
DY 0.00 0.00 0.00 3.75 4.82 8.22 23.08 -
  QoQ % 0.00% 0.00% 0.00% -22.20% -41.36% -64.38% -
  Horiz. % 0.00% 0.00% 0.00% 16.25% 20.88% 35.62% 100.00%
P/NAPS 1.11 1.95 2.00 2.00 1.66 1.22 1.04 4.43%
  QoQ % -43.08% -2.50% 0.00% 20.48% 36.07% 17.31% -
  Horiz. % 106.73% 187.50% 192.31% 192.31% 159.62% 117.31% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS