Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -184.26%    YoY -     -249.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 38,021 38,026 38,476 43,794 44,194 46,126 52,996 -19.81%
  QoQ % -0.01% -1.17% -12.14% -0.91% -4.19% -12.96% -
  Horiz. % 71.74% 71.75% 72.60% 82.64% 83.39% 87.04% 100.00%
PBT -15,570 -14,606 -14,368 -24,370 -8,374 -6,162 892 -
  QoQ % -6.60% -1.66% 41.04% -191.00% -35.91% -790.81% -
  Horiz. % -1,745.59% -1,637.44% -1,610.76% -2,732.06% -938.86% -690.81% 100.00%
Tax -26 0 0 41 -184 -326 -88 -54.79%
  QoQ % 0.00% 0.00% 0.00% 122.28% 43.56% -270.45% -
  Horiz. % 30.30% -0.00% -0.00% -46.59% 209.09% 370.45% 100.00%
NP -15,597 -14,606 -14,368 -24,329 -8,558 -6,488 804 -
  QoQ % -6.79% -1.66% 40.94% -184.26% -31.92% -906.97% -
  Horiz. % -1,939.97% -1,816.67% -1,787.06% -3,026.00% -1,064.51% -806.97% 100.00%
NP to SH -15,597 -14,606 -14,368 -24,329 -8,558 -6,488 804 -
  QoQ % -6.79% -1.66% 40.94% -184.26% -31.92% -906.97% -
  Horiz. % -1,939.97% -1,816.67% -1,787.06% -3,026.00% -1,064.51% -806.97% 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% 0.00% 100.00%
Total Cost 53,618 52,632 52,844 68,123 52,753 52,614 52,192 1.81%
  QoQ % 1.87% -0.40% -22.43% 29.13% 0.26% 0.81% -
  Horiz. % 102.73% 100.84% 101.25% 130.52% 101.08% 100.81% 100.00%
Net Worth 52,184 56,511 61,326 65,283 82,966 78,908 72,360 -19.53%
  QoQ % -7.66% -7.85% -6.06% -21.31% 5.14% 9.05% -
  Horiz. % 72.12% 78.10% 84.75% 90.22% 114.66% 109.05% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,184 56,511 61,326 65,283 82,966 78,908 72,360 -19.53%
  QoQ % -7.66% -7.85% -6.06% -21.31% 5.14% 9.05% -
  Horiz. % 72.12% 78.10% 84.75% 90.22% 114.66% 109.05% 100.00%
NOSH 434,869 434,702 438,048 435,223 436,666 438,378 401,999 5.36%
  QoQ % 0.04% -0.76% 0.65% -0.33% -0.39% 9.05% -
  Horiz. % 108.18% 108.13% 108.97% 108.26% 108.62% 109.05% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -41.02 % -38.41 % -37.34 % -55.55 % -19.37 % -14.07 % 1.52 % -
  QoQ % -6.80% -2.87% 32.78% -186.78% -37.67% -1,025.66% -
  Horiz. % -2,698.68% -2,526.97% -2,456.58% -3,654.60% -1,274.34% -925.66% 100.00%
ROE -29.89 % -25.85 % -23.43 % -37.27 % -10.32 % -8.22 % 1.11 % -
  QoQ % -15.63% -10.33% 37.13% -261.14% -25.55% -840.54% -
  Horiz. % -2,692.79% -2,328.83% -2,110.81% -3,357.66% -929.73% -740.54% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.74 8.75 8.78 10.06 10.12 10.52 13.18 -23.90%
  QoQ % -0.11% -0.34% -12.72% -0.59% -3.80% -20.18% -
  Horiz. % 66.31% 66.39% 66.62% 76.33% 76.78% 79.82% 100.00%
EPS -3.59 -3.36 -3.28 -5.59 -1.96 -1.48 0.20 -
  QoQ % -6.85% -2.44% 41.32% -185.20% -32.43% -840.00% -
  Horiz. % -1,795.00% -1,680.00% -1,640.00% -2,795.00% -980.00% -740.00% 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 0.1200 0.1300 0.1400 0.1500 0.1900 0.1800 0.1800 -23.63%
  QoQ % -7.69% -7.14% -6.67% -21.05% 5.56% 0.00% -
  Horiz. % 66.67% 72.22% 77.78% 83.33% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.42 4.43 4.48 5.10 5.14 5.37 6.17 -19.89%
  QoQ % -0.23% -1.12% -12.16% -0.78% -4.28% -12.97% -
  Horiz. % 71.64% 71.80% 72.61% 82.66% 83.31% 87.03% 100.00%
EPS -1.82 -1.70 -1.67 -2.83 -1.00 -0.76 0.09 -
  QoQ % -7.06% -1.80% 40.99% -183.00% -31.58% -944.44% -
  Horiz. % -2,022.22% -1,888.89% -1,855.56% -3,144.44% -1,111.11% -844.44% 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 0.0607 0.0658 0.0714 0.0760 0.0966 0.0918 0.0842 -19.55%
  QoQ % -7.75% -7.84% -6.05% -21.33% 5.23% 9.03% -
  Horiz. % 72.09% 78.15% 84.80% 90.26% 114.73% 109.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1300 0.0950 0.1000 0.1400 0.1350 0.1750 0.2000 -
P/RPS 1.49 1.09 1.14 1.39 1.33 1.66 1.52 -1.32%
  QoQ % 36.70% -4.39% -17.99% 4.51% -19.88% 9.21% -
  Horiz. % 98.03% 71.71% 75.00% 91.45% 87.50% 109.21% 100.00%
P/EPS -3.62 -2.83 -3.05 -2.50 -6.89 -11.82 100.00 -
  QoQ % -27.92% 7.21% -22.00% 63.72% 41.71% -111.82% -
  Horiz. % -3.62% -2.83% -3.05% -2.50% -6.89% -11.82% 100.00%
EY -27.59 -35.37 -32.80 -39.93 -14.52 -8.46 1.00 -
  QoQ % 22.00% -7.84% 17.86% -175.00% -71.63% -946.00% -
  Horiz. % -2,759.00% -3,537.00% -3,280.00% -3,993.00% -1,452.00% -846.00% 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 1.08 0.73 0.71 0.93 0.71 0.97 1.11 -1.81%
  QoQ % 47.95% 2.82% -23.66% 30.99% -26.80% -12.61% -
  Horiz. % 97.30% 65.77% 63.96% 83.78% 63.96% 87.39% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.1200 0.1400 0.1150 0.1150 0.1550 0.1350 0.1900 -
P/RPS 1.37 1.60 1.31 1.14 1.53 1.28 1.44 -3.26%
  QoQ % -14.38% 22.14% 14.91% -25.49% 19.53% -11.11% -
  Horiz. % 95.14% 111.11% 90.97% 79.17% 106.25% 88.89% 100.00%
P/EPS -3.35 -4.17 -3.51 -2.06 -7.91 -9.12 95.00 -
  QoQ % 19.66% -18.80% -70.39% 73.96% 13.27% -109.60% -
  Horiz. % -3.53% -4.39% -3.69% -2.17% -8.33% -9.60% 100.00%
EY -29.89 -24.00 -28.52 -48.61 -12.65 -10.96 1.05 -
  QoQ % -24.54% 15.85% 41.33% -284.27% -15.42% -1,143.81% -
  Horiz. % -2,846.67% -2,285.71% -2,716.19% -4,629.52% -1,204.76% -1,043.81% 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 1.00 1.08 0.82 0.77 0.82 0.75 1.06 -3.80%
  QoQ % -7.41% 31.71% 6.49% -6.10% 9.33% -29.25% -
  Horiz. % 94.34% 101.89% 77.36% 72.64% 77.36% 70.75% 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.
 


 

150  259  450  1344 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 LAMBO 0.070.00 
 BARAKAH 0.07-0.015 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.065-0.005 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 MYEG-C68 0.10-0.01 
 HSI-C5S 0.160.00 
Partners & Brokers