Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     23.17%    YoY -     -77.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 44,194 46,126 52,996 51,934 51,609 54,158 53,244 -11.67%
  QoQ % -4.19% -12.96% 2.04% 0.63% -4.71% 1.72% -
  Horiz. % 83.00% 86.63% 99.53% 97.54% 96.93% 101.72% 100.00%
PBT -8,374 -6,162 892 -6,799 -8,940 -5,704 1,428 -
  QoQ % -35.91% -790.81% 113.12% 23.95% -56.73% -499.44% -
  Horiz. % -586.46% -431.51% 62.46% -476.12% -626.05% -399.44% 100.00%
Tax -184 -326 -88 -196 65 146 340 -
  QoQ % 43.56% -270.45% 55.10% -400.00% -55.25% -57.06% -
  Horiz. % -54.12% -95.88% -25.88% -57.65% 19.22% 42.94% 100.00%
NP -8,558 -6,488 804 -6,995 -8,874 -5,558 1,768 -
  QoQ % -31.92% -906.97% 111.49% 21.18% -59.67% -414.37% -
  Horiz. % -484.09% -366.97% 45.48% -395.64% -501.96% -314.37% 100.00%
NP to SH -8,558 -6,488 804 -6,957 -9,054 -5,782 1,696 -
  QoQ % -31.92% -906.97% 111.56% 23.17% -56.60% -440.92% -
  Horiz. % -504.64% -382.55% 47.41% -410.20% -533.88% -340.92% 100.00%
Tax Rate - % - % 9.87 % - % - % - % -23.81 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -41.45% 0.00% 0.00% 0.00% 100.00%
Total Cost 52,753 52,614 52,192 58,929 60,483 59,716 51,476 1.65%
  QoQ % 0.26% 0.81% -11.43% -2.57% 1.29% 16.01% -
  Horiz. % 102.48% 102.21% 101.39% 114.48% 117.50% 116.01% 100.00%
Net Worth 82,966 78,908 72,360 78,054 82,710 81,983 84,799 -1.45%
  QoQ % 5.14% 9.05% -7.30% -5.63% 0.89% -3.32% -
  Horiz. % 97.84% 93.05% 85.33% 92.05% 97.54% 96.68% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 82,966 78,908 72,360 78,054 82,710 81,983 84,799 -1.45%
  QoQ % 5.14% 9.05% -7.30% -5.63% 0.89% -3.32% -
  Horiz. % 97.84% 93.05% 85.33% 92.05% 97.54% 96.68% 100.00%
NOSH 436,666 438,378 401,999 433,636 435,320 431,492 423,999 1.98%
  QoQ % -0.39% 9.05% -7.30% -0.39% 0.89% 1.77% -
  Horiz. % 102.99% 103.39% 94.81% 102.27% 102.67% 101.77% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -19.37 % -14.07 % 1.52 % -13.47 % -17.20 % -10.26 % 3.32 % -
  QoQ % -37.67% -1,025.66% 111.28% 21.69% -67.64% -409.04% -
  Horiz. % -583.43% -423.80% 45.78% -405.72% -518.07% -309.04% 100.00%
ROE -10.32 % -8.22 % 1.11 % -8.91 % -10.95 % -7.05 % 2.00 % -
  QoQ % -25.55% -840.54% 112.46% 18.63% -55.32% -452.50% -
  Horiz. % -516.00% -411.00% 55.50% -445.50% -547.50% -352.50% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.12 10.52 13.18 11.98 11.86 12.55 12.56 -13.40%
  QoQ % -3.80% -20.18% 10.02% 1.01% -5.50% -0.08% -
  Horiz. % 80.57% 83.76% 104.94% 95.38% 94.43% 99.92% 100.00%
EPS -1.96 -1.48 0.20 -1.60 -2.08 -1.34 0.40 -
  QoQ % -32.43% -840.00% 112.50% 23.08% -55.22% -435.00% -
  Horiz. % -490.00% -370.00% 50.00% -400.00% -520.00% -335.00% 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 0.1900 0.1800 0.1800 0.1800 0.1900 0.1900 0.2000 -3.36%
  QoQ % 5.56% 0.00% 0.00% -5.26% 0.00% -5.00% -
  Horiz. % 95.00% 90.00% 90.00% 90.00% 95.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.14 5.37 6.17 6.04 6.01 6.30 6.20 -11.74%
  QoQ % -4.28% -12.97% 2.15% 0.50% -4.60% 1.61% -
  Horiz. % 82.90% 86.61% 99.52% 97.42% 96.94% 101.61% 100.00%
EPS -1.00 -0.76 0.09 -0.81 -1.05 -0.67 0.20 -
  QoQ % -31.58% -944.44% 111.11% 22.86% -56.72% -435.00% -
  Horiz. % -500.00% -380.00% 45.00% -405.00% -525.00% -335.00% 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 0.0966 0.0918 0.0842 0.0908 0.0963 0.0954 0.0987 -1.42%
  QoQ % 5.23% 9.03% -7.27% -5.71% 0.94% -3.34% -
  Horiz. % 97.87% 93.01% 85.31% 92.00% 97.57% 96.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1350 0.1750 0.2000 0.1500 0.2950 0.3900 0.3800 -
P/RPS 1.33 1.66 1.52 1.25 2.49 3.11 3.03 -42.21%
  QoQ % -19.88% 9.21% 21.60% -49.80% -19.94% 2.64% -
  Horiz. % 43.89% 54.79% 50.17% 41.25% 82.18% 102.64% 100.00%
P/EPS -6.89 -11.82 100.00 -9.35 -14.18 -29.10 95.00 -
  QoQ % 41.71% -111.82% 1,169.52% 34.06% 51.27% -130.63% -
  Horiz. % -7.25% -12.44% 105.26% -9.84% -14.93% -30.63% 100.00%
EY -14.52 -8.46 1.00 -10.70 -7.05 -3.44 1.05 -
  QoQ % -71.63% -946.00% 109.35% -51.77% -104.94% -427.62% -
  Horiz. % -1,382.86% -805.71% 95.24% -1,019.05% -671.43% -327.62% 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 0.71 0.97 1.11 0.83 1.55 2.05 1.90 -48.09%
  QoQ % -26.80% -12.61% 33.73% -46.45% -24.39% 7.89% -
  Horiz. % 37.37% 51.05% 58.42% 43.68% 81.58% 107.89% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.1550 0.1350 0.1900 0.2100 0.2100 0.3700 0.4000 -
P/RPS 1.53 1.28 1.44 1.75 1.77 2.95 3.19 -38.70%
  QoQ % 19.53% -11.11% -17.71% -1.13% -40.00% -7.52% -
  Horiz. % 47.96% 40.13% 45.14% 54.86% 55.49% 92.48% 100.00%
P/EPS -7.91 -9.12 95.00 -13.09 -10.10 -27.61 100.00 -
  QoQ % 13.27% -109.60% 825.74% -29.60% 63.42% -127.61% -
  Horiz. % -7.91% -9.12% 95.00% -13.09% -10.10% -27.61% 100.00%
EY -12.65 -10.96 1.05 -7.64 -9.90 -3.62 1.00 -
  QoQ % -15.42% -1,143.81% 113.74% 22.83% -173.48% -462.00% -
  Horiz. % -1,265.00% -1,096.00% 105.00% -764.00% -990.00% -362.00% 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 0.82 0.75 1.06 1.17 1.11 1.95 2.00 -44.78%
  QoQ % 9.33% -29.25% -9.40% 5.41% -43.08% -2.50% -
  Horiz. % 41.00% 37.50% 53.00% 58.50% 55.50% 97.50% 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.
 


 

207  285  534  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 KNM 0.19-0.01 
 EKOVEST 0.73-0.04 
 SAPNRG 0.290.00 
 LAMBO 0.060.00 
 PHB-OR 0.0050.00 
 EKOVEST-WB 0.235-0.045 
Partners & Brokers