Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -31.45%    YoY -     34.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 28,989 28,754 26,716 33,108 31,557 31,480 26,580 5.95%
  QoQ % 0.82% 7.63% -19.31% 4.91% 0.25% 18.43% -
  Horiz. % 109.06% 108.18% 100.51% 124.56% 118.73% 118.43% 100.00%
PBT -16,357 -14,704 -17,524 -25,135 -18,904 -18,700 -18,080 -6.45%
  QoQ % -11.24% 16.09% 30.28% -32.96% -1.09% -3.43% -
  Horiz. % 90.47% 81.33% 96.92% 139.02% 104.56% 103.43% 100.00%
Tax 0 0 0 275 -8 2 0 -
  QoQ % 0.00% 0.00% 0.00% 3,537.50% -500.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 13,750.00% -400.00% 100.00% -
NP -16,357 -14,704 -17,524 -24,860 -18,912 -18,698 -18,080 -6.45%
  QoQ % -11.24% 16.09% 29.51% -31.45% -1.14% -3.42% -
  Horiz. % 90.47% 81.33% 96.92% 137.50% 104.60% 103.42% 100.00%
NP to SH -16,357 -14,704 -17,524 -24,860 -18,912 -18,698 -18,080 -6.45%
  QoQ % -11.24% 16.09% 29.51% -31.45% -1.14% -3.42% -
  Horiz. % 90.47% 81.33% 96.92% 137.50% 104.60% 103.42% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 45,346 43,458 44,240 57,968 50,469 50,178 44,660 1.02%
  QoQ % 4.35% -1.77% -23.68% 14.86% 0.58% 12.36% -
  Horiz. % 101.54% 97.31% 99.06% 129.80% 113.01% 112.36% 100.00%
Net Worth 100,206 108,556 88,630 19,597 23,252 27,497 34,769 102.39%
  QoQ % -7.69% 22.48% 352.26% -15.72% -15.44% -20.92% -
  Horiz. % 288.20% 312.22% 254.91% 56.36% 66.88% 79.08% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 100,206 108,556 88,630 19,597 23,252 27,497 34,769 102.39%
  QoQ % -7.69% 22.48% 352.26% -15.72% -15.44% -20.92% -
  Horiz. % 288.20% 312.22% 254.91% 56.36% 66.88% 79.08% 100.00%
NOSH 835,053 835,053 553,943 489,936 465,049 458,284 434,615 54.49%
  QoQ % 0.00% 50.75% 13.06% 5.35% 1.48% 5.45% -
  Horiz. % 192.14% 192.14% 127.46% 112.73% 107.00% 105.45% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -56.43 % -51.14 % -65.59 % -75.09 % -59.93 % -59.40 % -68.02 % -11.70%
  QoQ % -10.34% 22.03% 12.65% -25.30% -0.89% 12.67% -
  Horiz. % 82.96% 75.18% 96.43% 110.39% 88.11% 87.33% 100.00%
ROE -16.32 % -13.54 % -19.77 % -126.85 % -81.33 % -68.00 % -52.00 % -53.78%
  QoQ % -20.53% 31.51% 84.41% -55.97% -19.60% -30.77% -
  Horiz. % 31.38% 26.04% 38.02% 243.94% 156.40% 130.77% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.47 3.44 4.82 6.76 6.79 6.87 6.12 -31.47%
  QoQ % 0.87% -28.63% -28.70% -0.44% -1.16% 12.25% -
  Horiz. % 56.70% 56.21% 78.76% 110.46% 110.95% 112.25% 100.00%
EPS -2.35 -2.12 -3.16 -5.27 -4.07 -4.08 -4.16 -31.64%
  QoQ % -10.85% 32.91% 40.04% -29.48% 0.25% 1.92% -
  Horiz. % 56.49% 50.96% 75.96% 126.68% 97.84% 98.08% 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 0.1600 0.0400 0.0500 0.0600 0.0800 31.00%
  QoQ % -7.69% -18.75% 300.00% -20.00% -16.67% -25.00% -
  Horiz. % 150.00% 162.50% 200.00% 50.00% 62.50% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.37 3.35 3.11 3.85 3.67 3.66 3.09 5.95%
  QoQ % 0.60% 7.72% -19.22% 4.90% 0.27% 18.45% -
  Horiz. % 109.06% 108.41% 100.65% 124.60% 118.77% 118.45% 100.00%
EPS -1.90 -1.71 -2.04 -2.89 -2.20 -2.18 -2.10 -6.45%
  QoQ % -11.11% 16.18% 29.41% -31.36% -0.92% -3.81% -
  Horiz. % 90.48% 81.43% 97.14% 137.62% 104.76% 103.81% 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 0.1166 0.1263 0.1031 0.0228 0.0271 0.0320 0.0405 102.25%
  QoQ % -7.68% 22.50% 352.19% -15.87% -15.31% -20.99% -
  Horiz. % 287.90% 311.85% 254.57% 56.30% 66.91% 79.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2900 0.2250 0.4050 0.5450 0.2800 0.2800 0.2550 -
P/RPS 8.35 6.53 8.40 8.06 4.13 4.08 4.17 58.80%
  QoQ % 27.87% -22.26% 4.22% 95.16% 1.23% -2.16% -
  Horiz. % 200.24% 156.59% 201.44% 193.29% 99.04% 97.84% 100.00%
P/EPS -14.80 -12.78 -12.80 -10.74 -6.89 -6.86 -6.13 79.87%
  QoQ % -15.81% 0.16% -19.18% -55.88% -0.44% -11.91% -
  Horiz. % 241.44% 208.48% 208.81% 175.20% 112.40% 111.91% 100.00%
EY -6.75 -7.83 -7.81 -9.31 -14.52 -14.57 -16.31 -44.44%
  QoQ % 13.79% -0.26% 16.11% 35.88% 0.34% 10.67% -
  Horiz. % 41.39% 48.01% 47.88% 57.08% 89.03% 89.33% 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 2.42 1.73 2.53 13.63 5.60 4.67 3.19 -16.81%
  QoQ % 39.88% -31.62% -81.44% 143.39% 19.91% 46.39% -
  Horiz. % 75.86% 54.23% 79.31% 427.27% 175.55% 146.39% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 -
Price 0.2150 0.2800 0.1400 0.5550 0.4350 0.2500 0.2550 -
P/RPS 6.19 8.13 2.90 8.21 6.41 3.64 4.17 30.10%
  QoQ % -23.86% 180.34% -64.68% 28.08% 76.10% -12.71% -
  Horiz. % 148.44% 194.96% 69.54% 196.88% 153.72% 87.29% 100.00%
P/EPS -10.98 -15.90 -4.43 -10.94 -10.70 -6.13 -6.13 47.44%
  QoQ % 30.94% -258.92% 59.51% -2.24% -74.55% 0.00% -
  Horiz. % 179.12% 259.38% 72.27% 178.47% 174.55% 100.00% 100.00%
EY -9.11 -6.29 -22.60 -9.14 -9.35 -16.32 -16.31 -32.15%
  QoQ % -44.83% 72.17% -147.26% 2.25% 42.71% -0.06% -
  Horiz. % 55.86% 38.57% 138.57% 56.04% 57.33% 100.06% 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 1.79 2.15 0.88 13.88 8.70 4.17 3.19 -31.94%
  QoQ % -16.74% 144.32% -93.66% 59.54% 108.63% 30.72% -
  Horiz. % 56.11% 67.40% 27.59% 435.11% 272.73% 130.72% 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.
 


 

326  167  532  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.315+0.015 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.35+0.055 
 SAPNRG-WA 0.130.00 
Partners & Brokers