Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     111.56%    YoY -     -52.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 43,794 44,194 46,126 52,996 51,934 51,609 54,158 -13.17%
  QoQ % -0.91% -4.19% -12.96% 2.04% 0.63% -4.71% -
  Horiz. % 80.86% 81.60% 85.17% 97.85% 95.89% 95.29% 100.00%
PBT -24,370 -8,374 -6,162 892 -6,799 -8,940 -5,704 162.60%
  QoQ % -191.00% -35.91% -790.81% 113.12% 23.95% -56.73% -
  Horiz. % 427.24% 146.82% 108.03% -15.64% 119.20% 156.73% 100.00%
Tax 41 -184 -326 -88 -196 65 146 -57.02%
  QoQ % 122.28% 43.56% -270.45% 55.10% -400.00% -55.25% -
  Horiz. % 28.08% -126.03% -223.29% -60.27% -134.25% 44.75% 100.00%
NP -24,329 -8,558 -6,488 804 -6,995 -8,874 -5,558 166.87%
  QoQ % -184.26% -31.92% -906.97% 111.49% 21.18% -59.67% -
  Horiz. % 437.73% 153.99% 116.73% -14.47% 125.85% 159.67% 100.00%
NP to SH -24,329 -8,558 -6,488 804 -6,957 -9,054 -5,782 159.95%
  QoQ % -184.26% -31.92% -906.97% 111.56% 23.17% -56.60% -
  Horiz. % 420.77% 148.02% 112.21% -13.91% 120.32% 156.60% 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% 100.00% - - -
Total Cost 68,123 52,753 52,614 52,192 58,929 60,483 59,716 9.15%
  QoQ % 29.13% 0.26% 0.81% -11.43% -2.57% 1.29% -
  Horiz. % 114.08% 88.34% 88.11% 87.40% 98.68% 101.29% 100.00%
Net Worth 65,283 82,966 78,908 72,360 78,054 82,710 81,983 -14.05%
  QoQ % -21.31% 5.14% 9.05% -7.30% -5.63% 0.89% -
  Horiz. % 79.63% 101.20% 96.25% 88.26% 95.21% 100.89% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 65,283 82,966 78,908 72,360 78,054 82,710 81,983 -14.05%
  QoQ % -21.31% 5.14% 9.05% -7.30% -5.63% 0.89% -
  Horiz. % 79.63% 101.20% 96.25% 88.26% 95.21% 100.89% 100.00%
NOSH 435,223 436,666 438,378 401,999 433,636 435,320 431,492 0.57%
  QoQ % -0.33% -0.39% 9.05% -7.30% -0.39% 0.89% -
  Horiz. % 100.86% 101.20% 101.60% 93.17% 100.50% 100.89% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -55.55 % -19.37 % -14.07 % 1.52 % -13.47 % -17.20 % -10.26 % 207.39%
  QoQ % -186.78% -37.67% -1,025.66% 111.28% 21.69% -67.64% -
  Horiz. % 541.42% 188.79% 137.13% -14.81% 131.29% 167.64% 100.00%
ROE -37.27 % -10.32 % -8.22 % 1.11 % -8.91 % -10.95 % -7.05 % 202.55%
  QoQ % -261.14% -25.55% -840.54% 112.46% 18.63% -55.32% -
  Horiz. % 528.65% 146.38% 116.60% -15.74% 126.38% 155.32% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.06 10.12 10.52 13.18 11.98 11.86 12.55 -13.67%
  QoQ % -0.59% -3.80% -20.18% 10.02% 1.01% -5.50% -
  Horiz. % 80.16% 80.64% 83.82% 105.02% 95.46% 94.50% 100.00%
EPS -5.59 -1.96 -1.48 0.20 -1.60 -2.08 -1.34 158.47%
  QoQ % -185.20% -32.43% -840.00% 112.50% 23.08% -55.22% -
  Horiz. % 417.16% 146.27% 110.45% -14.93% 119.40% 155.22% 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 0.1500 0.1900 0.1800 0.1800 0.1800 0.1900 0.1900 -14.54%
  QoQ % -21.05% 5.56% 0.00% 0.00% -5.26% 0.00% -
  Horiz. % 78.95% 100.00% 94.74% 94.74% 94.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.10 5.14 5.37 6.17 6.04 6.01 6.30 -13.11%
  QoQ % -0.78% -4.28% -12.97% 2.15% 0.50% -4.60% -
  Horiz. % 80.95% 81.59% 85.24% 97.94% 95.87% 95.40% 100.00%
EPS -2.83 -1.00 -0.76 0.09 -0.81 -1.05 -0.67 160.62%
  QoQ % -183.00% -31.58% -944.44% 111.11% 22.86% -56.72% -
  Horiz. % 422.39% 149.25% 113.43% -13.43% 120.90% 156.72% 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 0.0760 0.0966 0.0918 0.0842 0.0908 0.0963 0.0954 -14.03%
  QoQ % -21.33% 5.23% 9.03% -7.27% -5.71% 0.94% -
  Horiz. % 79.66% 101.26% 96.23% 88.26% 95.18% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1400 0.1350 0.1750 0.2000 0.1500 0.2950 0.3900 -
P/RPS 1.39 1.33 1.66 1.52 1.25 2.49 3.11 -41.46%
  QoQ % 4.51% -19.88% 9.21% 21.60% -49.80% -19.94% -
  Horiz. % 44.69% 42.77% 53.38% 48.87% 40.19% 80.06% 100.00%
P/EPS -2.50 -6.89 -11.82 100.00 -9.35 -14.18 -29.10 -80.44%
  QoQ % 63.72% 41.71% -111.82% 1,169.52% 34.06% 51.27% -
  Horiz. % 8.59% 23.68% 40.62% -343.64% 32.13% 48.73% 100.00%
EY -39.93 -14.52 -8.46 1.00 -10.70 -7.05 -3.44 410.37%
  QoQ % -175.00% -71.63% -946.00% 109.35% -51.77% -104.94% -
  Horiz. % 1,160.76% 422.09% 245.93% -29.07% 311.05% 204.94% 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 0.93 0.71 0.97 1.11 0.83 1.55 2.05 -40.87%
  QoQ % 30.99% -26.80% -12.61% 33.73% -46.45% -24.39% -
  Horiz. % 45.37% 34.63% 47.32% 54.15% 40.49% 75.61% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.1150 0.1550 0.1350 0.1900 0.2100 0.2100 0.3700 -
P/RPS 1.14 1.53 1.28 1.44 1.75 1.77 2.95 -46.85%
  QoQ % -25.49% 19.53% -11.11% -17.71% -1.13% -40.00% -
  Horiz. % 38.64% 51.86% 43.39% 48.81% 59.32% 60.00% 100.00%
P/EPS -2.06 -7.91 -9.12 95.00 -13.09 -10.10 -27.61 -82.19%
  QoQ % 73.96% 13.27% -109.60% 825.74% -29.60% 63.42% -
  Horiz. % 7.46% 28.65% 33.03% -344.08% 47.41% 36.58% 100.00%
EY -48.61 -12.65 -10.96 1.05 -7.64 -9.90 -3.62 462.29%
  QoQ % -284.27% -15.42% -1,143.81% 113.74% 22.83% -173.48% -
  Horiz. % 1,342.82% 349.45% 302.76% -29.01% 211.05% 273.48% 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 0.77 0.82 0.75 1.06 1.17 1.11 1.95 -46.09%
  QoQ % -6.10% 9.33% -29.25% -9.40% 5.41% -43.08% -
  Horiz. % 39.49% 42.05% 38.46% 54.36% 60.00% 56.92% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers