Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     143.16%    YoY -     -28.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 51,934 51,609 54,158 53,244 48,401 47,814 52,302 -0.47%
  QoQ % 0.63% -4.71% 1.72% 10.01% 1.23% -8.58% -
  Horiz. % 99.30% 98.68% 103.55% 101.80% 92.54% 91.42% 100.00%
PBT -6,799 -8,940 -5,704 1,428 -2,924 -2,196 2,000 -
  QoQ % 23.95% -56.73% -499.44% 148.84% -33.15% -209.80% -
  Horiz. % -339.95% -447.00% -285.20% 71.40% -146.20% -109.80% 100.00%
Tax -196 65 146 340 -965 -246 -68 102.14%
  QoQ % -400.00% -55.25% -57.06% 135.23% -291.22% -262.74% -
  Horiz. % 288.24% -96.08% -214.71% -500.00% 1,419.12% 362.74% 100.00%
NP -6,995 -8,874 -5,558 1,768 -3,889 -2,442 1,932 -
  QoQ % 21.18% -59.67% -414.37% 145.46% -59.21% -226.43% -
  Horiz. % -362.06% -459.35% -287.68% 91.51% -201.29% -126.43% 100.00%
NP to SH -6,957 -9,054 -5,782 1,696 -3,930 -2,442 1,932 -
  QoQ % 23.17% -56.60% -440.92% 143.16% -60.89% -226.43% -
  Horiz. % -360.09% -468.67% -299.28% 87.78% -203.42% -126.43% 100.00%
Tax Rate - % - % - % -23.81 % - % - % 3.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -700.29% 0.00% 0.00% 100.00%
Total Cost 58,929 60,483 59,716 51,476 52,290 50,257 50,370 11.00%
  QoQ % -2.57% 1.29% 16.01% -1.56% 4.04% -0.22% -
  Horiz. % 116.99% 120.08% 118.55% 102.20% 103.81% 99.78% 100.00%
Net Worth 78,054 82,710 81,983 84,799 73,897 88,076 93,483 -11.30%
  QoQ % -5.63% 0.89% -3.32% 14.75% -16.10% -5.78% -
  Horiz. % 83.50% 88.48% 87.70% 90.71% 79.05% 94.22% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 5,542 7,046 9,348 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -21.34% -24.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.29% 75.37% 100.00%
Div Payout % - % - % - % - % - % - % 483.87 % -
  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%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 78,054 82,710 81,983 84,799 73,897 88,076 93,483 -11.30%
  QoQ % -5.63% 0.89% -3.32% 14.75% -16.10% -5.78% -
  Horiz. % 83.50% 88.48% 87.70% 90.71% 79.05% 94.22% 100.00%
NOSH 433,636 435,320 431,492 423,999 369,489 352,307 311,612 24.57%
  QoQ % -0.39% 0.89% 1.77% 14.75% 4.88% 13.06% -
  Horiz. % 139.16% 139.70% 138.47% 136.07% 118.57% 113.06% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.47 % -17.20 % -10.26 % 3.32 % -8.03 % -5.11 % 3.69 % -
  QoQ % 21.69% -67.64% -409.04% 141.34% -57.14% -238.48% -
  Horiz. % -365.04% -466.12% -278.05% 89.97% -217.62% -138.48% 100.00%
ROE -8.91 % -10.95 % -7.05 % 2.00 % -5.32 % -2.77 % 2.07 % -
  QoQ % 18.63% -55.32% -452.50% 137.59% -92.06% -233.82% -
  Horiz. % -430.43% -528.99% -340.58% 96.62% -257.00% -133.82% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.98 11.86 12.55 12.56 13.10 13.57 16.78 -20.07%
  QoQ % 1.01% -5.50% -0.08% -4.12% -3.46% -19.13% -
  Horiz. % 71.39% 70.68% 74.79% 74.85% 78.07% 80.87% 100.00%
EPS -1.60 -2.08 -1.34 0.40 -1.06 -0.69 0.62 -
  QoQ % 23.08% -55.22% -435.00% 137.74% -53.62% -211.29% -
  Horiz. % -258.06% -335.48% -216.13% 64.52% -170.97% -111.29% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 66.67% 100.00%
NAPS 0.1800 0.1900 0.1900 0.2000 0.2000 0.2500 0.3000 -28.80%
  QoQ % -5.26% 0.00% -5.00% 0.00% -20.00% -16.67% -
  Horiz. % 60.00% 63.33% 63.33% 66.67% 66.67% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.04 6.01 6.30 6.20 5.63 5.56 6.09 -0.55%
  QoQ % 0.50% -4.60% 1.61% 10.12% 1.26% -8.70% -
  Horiz. % 99.18% 98.69% 103.45% 101.81% 92.45% 91.30% 100.00%
EPS -0.81 -1.05 -0.67 0.20 -0.46 -0.28 0.22 -
  QoQ % 22.86% -56.72% -435.00% 143.48% -64.29% -227.27% -
  Horiz. % -368.18% -477.27% -304.55% 90.91% -209.09% -127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.65 0.82 1.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.73% -24.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 59.63% 75.23% 100.00%
NAPS 0.0908 0.0963 0.0954 0.0987 0.0860 0.1025 0.1088 -11.33%
  QoQ % -5.71% 0.94% -3.34% 14.77% -16.10% -5.79% -
  Horiz. % 83.46% 88.51% 87.68% 90.72% 79.04% 94.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1500 0.2950 0.3900 0.3800 0.4100 0.3950 0.3400 -
P/RPS 1.25 2.49 3.11 3.03 3.13 2.91 2.03 -27.56%
  QoQ % -49.80% -19.94% 2.64% -3.19% 7.56% 43.35% -
  Horiz. % 61.58% 122.66% 153.20% 149.26% 154.19% 143.35% 100.00%
P/EPS -9.35 -14.18 -29.10 95.00 -38.55 -56.97 54.84 -
  QoQ % 34.06% 51.27% -130.63% 346.43% 32.33% -203.88% -
  Horiz. % -17.05% -25.86% -53.06% 173.23% -70.30% -103.88% 100.00%
EY -10.70 -7.05 -3.44 1.05 -2.59 -1.76 1.82 -
  QoQ % -51.77% -104.94% -427.62% 140.54% -47.16% -196.70% -
  Horiz. % -587.91% -387.36% -189.01% 57.69% -142.31% -96.70% 100.00%
DY 0.00 0.00 0.00 0.00 3.66 5.06 8.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -27.67% -42.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 41.50% 57.37% 100.00%
P/NAPS 0.83 1.55 2.05 1.90 2.05 1.58 1.13 -18.55%
  QoQ % -46.45% -24.39% 7.89% -7.32% 29.75% 39.82% -
  Horiz. % 73.45% 137.17% 181.42% 168.14% 181.42% 139.82% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 -
Price 0.2100 0.2100 0.3700 0.4000 0.4000 0.4150 0.3650 -
P/RPS 1.75 1.77 2.95 3.19 3.05 3.06 2.17 -13.33%
  QoQ % -1.13% -40.00% -7.52% 4.59% -0.33% 41.01% -
  Horiz. % 80.65% 81.57% 135.94% 147.00% 140.55% 141.01% 100.00%
P/EPS -13.09 -10.10 -27.61 100.00 -37.61 -59.86 58.87 -
  QoQ % -29.60% 63.42% -127.61% 365.89% 37.17% -201.68% -
  Horiz. % -22.24% -17.16% -46.90% 169.87% -63.89% -101.68% 100.00%
EY -7.64 -9.90 -3.62 1.00 -2.66 -1.67 1.70 -
  QoQ % 22.83% -173.48% -462.00% 137.59% -59.28% -198.24% -
  Horiz. % -449.41% -582.35% -212.94% 58.82% -156.47% -98.24% 100.00%
DY 0.00 0.00 0.00 0.00 3.75 4.82 8.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.20% -41.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 45.62% 58.64% 100.00%
P/NAPS 1.17 1.11 1.95 2.00 2.00 1.66 1.22 -2.74%
  QoQ % 5.41% -43.08% -2.50% 0.00% 20.48% 36.07% -
  Horiz. % 95.90% 90.98% 159.84% 163.93% 163.93% 136.07% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers