Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -145.02%    YoY -     -57.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 31,557 31,480 26,580 40,120 38,021 38,026 38,476 -12.37%
  QoQ % 0.25% 18.43% -33.75% 5.52% -0.01% -1.17% -
  Horiz. % 82.02% 81.82% 69.08% 104.27% 98.82% 98.83% 100.00%
PBT -18,904 -18,700 -18,080 -38,479 -15,570 -14,606 -14,368 20.05%
  QoQ % -1.09% -3.43% 53.01% -147.12% -6.60% -1.66% -
  Horiz. % 131.57% 130.15% 125.84% 267.81% 108.37% 101.66% 100.00%
Tax -8 2 0 263 -26 0 0 -
  QoQ % -500.00% 0.00% 0.00% 1,086.24% 0.00% 0.00% -
  Horiz. % 30.00% -7.50% -0.00% -986.24% 100.00% - -
NP -18,912 -18,698 -18,080 -38,216 -15,597 -14,606 -14,368 20.08%
  QoQ % -1.14% -3.42% 52.69% -145.02% -6.79% -1.66% -
  Horiz. % 131.63% 130.14% 125.84% 265.98% 108.56% 101.66% 100.00%
NP to SH -18,912 -18,698 -18,080 -38,216 -15,597 -14,606 -14,368 20.08%
  QoQ % -1.14% -3.42% 52.69% -145.02% -6.79% -1.66% -
  Horiz. % 131.63% 130.14% 125.84% 265.98% 108.56% 101.66% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 50,469 50,178 44,660 78,336 53,618 52,632 52,844 -3.02%
  QoQ % 0.58% 12.36% -42.99% 46.10% 1.87% -0.40% -
  Horiz. % 95.51% 94.95% 84.51% 148.24% 101.47% 99.60% 100.00%
Net Worth 23,252 27,497 34,769 26,117 52,184 56,511 61,326 -47.58%
  QoQ % -15.44% -20.92% 33.13% -49.95% -7.66% -7.85% -
  Horiz. % 37.92% 44.84% 56.69% 42.59% 85.09% 92.15% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 23,252 27,497 34,769 26,117 52,184 56,511 61,326 -47.58%
  QoQ % -15.44% -20.92% 33.13% -49.95% -7.66% -7.85% -
  Horiz. % 37.92% 44.84% 56.69% 42.59% 85.09% 92.15% 100.00%
NOSH 465,049 458,284 434,615 435,294 434,869 434,702 438,048 4.06%
  QoQ % 1.48% 5.45% -0.16% 0.10% 0.04% -0.76% -
  Horiz. % 106.16% 104.62% 99.22% 99.37% 99.27% 99.24% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -59.93 % -59.40 % -68.02 % -95.25 % -41.02 % -38.41 % -37.34 % 37.04%
  QoQ % -0.89% 12.67% 28.59% -132.20% -6.80% -2.87% -
  Horiz. % 160.50% 159.08% 182.16% 255.09% 109.86% 102.87% 100.00%
ROE -81.33 % -68.00 % -52.00 % -146.32 % -29.89 % -25.85 % -23.43 % 129.08%
  QoQ % -19.60% -30.77% 64.46% -389.53% -15.63% -10.33% -
  Horiz. % 347.12% 290.23% 221.94% 624.50% 127.57% 110.33% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.79 6.87 6.12 9.22 8.74 8.75 8.78 -15.73%
  QoQ % -1.16% 12.25% -33.62% 5.49% -0.11% -0.34% -
  Horiz. % 77.33% 78.25% 69.70% 105.01% 99.54% 99.66% 100.00%
EPS -4.07 -4.08 -4.16 -8.77 -3.59 -3.36 -3.28 15.46%
  QoQ % 0.25% 1.92% 52.57% -144.29% -6.85% -2.44% -
  Horiz. % 124.09% 124.39% 126.83% 267.38% 109.45% 102.44% 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 0.0500 0.0600 0.0800 0.0600 0.1200 0.1300 0.1400 -49.63%
  QoQ % -16.67% -25.00% 33.33% -50.00% -7.69% -7.14% -
  Horiz. % 35.71% 42.86% 57.14% 42.86% 85.71% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.67 3.66 3.09 4.67 4.42 4.43 4.48 -12.44%
  QoQ % 0.27% 18.45% -33.83% 5.66% -0.23% -1.12% -
  Horiz. % 81.92% 81.70% 68.97% 104.24% 98.66% 98.88% 100.00%
EPS -2.20 -2.18 -2.10 -4.45 -1.82 -1.70 -1.67 20.15%
  QoQ % -0.92% -3.81% 52.81% -144.51% -7.06% -1.80% -
  Horiz. % 131.74% 130.54% 125.75% 266.47% 108.98% 101.80% 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 0.0271 0.0320 0.0405 0.0304 0.0607 0.0658 0.0714 -47.55%
  QoQ % -15.31% -20.99% 33.22% -49.92% -7.75% -7.84% -
  Horiz. % 37.96% 44.82% 56.72% 42.58% 85.01% 92.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2800 0.2800 0.2550 0.1100 0.1300 0.0950 0.1000 -
P/RPS 4.13 4.08 4.17 1.19 1.49 1.09 1.14 135.70%
  QoQ % 1.23% -2.16% 250.42% -20.13% 36.70% -4.39% -
  Horiz. % 362.28% 357.89% 365.79% 104.39% 130.70% 95.61% 100.00%
P/EPS -6.89 -6.86 -6.13 -1.25 -3.62 -2.83 -3.05 72.08%
  QoQ % -0.44% -11.91% -390.40% 65.47% -27.92% 7.21% -
  Horiz. % 225.90% 224.92% 200.98% 40.98% 118.69% 92.79% 100.00%
EY -14.52 -14.57 -16.31 -79.81 -27.59 -35.37 -32.80 -41.89%
  QoQ % 0.34% 10.67% 79.56% -189.27% 22.00% -7.84% -
  Horiz. % 44.27% 44.42% 49.73% 243.32% 84.12% 107.84% 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 5.60 4.67 3.19 1.83 1.08 0.73 0.71 295.74%
  QoQ % 19.91% 46.39% 74.32% 69.44% 47.95% 2.82% -
  Horiz. % 788.73% 657.75% 449.30% 257.75% 152.11% 102.82% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 -
Price 0.4350 0.2500 0.2550 0.1900 0.1200 0.1400 0.1150 -
P/RPS 6.41 3.64 4.17 2.06 1.37 1.60 1.31 187.94%
  QoQ % 76.10% -12.71% 102.43% 50.36% -14.38% 22.14% -
  Horiz. % 489.31% 277.86% 318.32% 157.25% 104.58% 122.14% 100.00%
P/EPS -10.70 -6.13 -6.13 -2.16 -3.35 -4.17 -3.51 110.10%
  QoQ % -74.55% 0.00% -183.80% 35.52% 19.66% -18.80% -
  Horiz. % 304.84% 174.64% 174.64% 61.54% 95.44% 118.80% 100.00%
EY -9.35 -16.32 -16.31 -46.21 -29.89 -24.00 -28.52 -52.42%
  QoQ % 42.71% -0.06% 64.70% -54.60% -24.54% 15.85% -
  Horiz. % 32.78% 57.22% 57.19% 162.03% 104.80% 84.15% 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 8.70 4.17 3.19 3.17 1.00 1.08 0.82 382.15%
  QoQ % 108.63% 30.72% 0.63% 217.00% -7.41% 31.71% -
  Horiz. % 1,060.98% 508.54% 389.02% 386.59% 121.95% 131.71% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers