Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     40.94%    YoY -     -1,887.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 40,120 38,021 38,026 38,476 43,794 44,194 46,126 -8.84%
  QoQ % 5.52% -0.01% -1.17% -12.14% -0.91% -4.19% -
  Horiz. % 86.98% 82.43% 82.44% 83.41% 94.94% 95.81% 100.00%
PBT -38,479 -15,570 -14,606 -14,368 -24,370 -8,374 -6,162 237.23%
  QoQ % -147.12% -6.60% -1.66% 41.04% -191.00% -35.91% -
  Horiz. % 624.46% 252.69% 237.03% 233.17% 395.49% 135.91% 100.00%
Tax 263 -26 0 0 41 -184 -326 -
  QoQ % 1,086.24% 0.00% 0.00% 0.00% 122.28% 43.56% -
  Horiz. % -80.67% 8.18% -0.00% -0.00% -12.58% 56.44% 100.00%
NP -38,216 -15,597 -14,606 -14,368 -24,329 -8,558 -6,488 224.41%
  QoQ % -145.02% -6.79% -1.66% 40.94% -184.26% -31.92% -
  Horiz. % 589.03% 240.40% 225.12% 221.46% 374.98% 131.92% 100.00%
NP to SH -38,216 -15,597 -14,606 -14,368 -24,329 -8,558 -6,488 224.41%
  QoQ % -145.02% -6.79% -1.66% 40.94% -184.26% -31.92% -
  Horiz. % 589.03% 240.40% 225.12% 221.46% 374.98% 131.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 78,336 53,618 52,632 52,844 68,123 52,753 52,614 30.23%
  QoQ % 46.10% 1.87% -0.40% -22.43% 29.13% 0.26% -
  Horiz. % 148.89% 101.91% 100.03% 100.44% 129.48% 100.26% 100.00%
Net Worth 26,117 52,184 56,511 61,326 65,283 82,966 78,908 -51.99%
  QoQ % -49.95% -7.66% -7.85% -6.06% -21.31% 5.14% -
  Horiz. % 33.10% 66.13% 71.62% 77.72% 82.73% 105.14% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 26,117 52,184 56,511 61,326 65,283 82,966 78,908 -51.99%
  QoQ % -49.95% -7.66% -7.85% -6.06% -21.31% 5.14% -
  Horiz. % 33.10% 66.13% 71.62% 77.72% 82.73% 105.14% 100.00%
NOSH 435,294 434,869 434,702 438,048 435,223 436,666 438,378 -0.47%
  QoQ % 0.10% 0.04% -0.76% 0.65% -0.33% -0.39% -
  Horiz. % 99.30% 99.20% 99.16% 99.92% 99.28% 99.61% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -95.25 % -41.02 % -38.41 % -37.34 % -55.55 % -19.37 % -14.07 % 255.79%
  QoQ % -132.20% -6.80% -2.87% 32.78% -186.78% -37.67% -
  Horiz. % 676.97% 291.54% 272.99% 265.39% 394.81% 137.67% 100.00%
ROE -146.32 % -29.89 % -25.85 % -23.43 % -37.27 % -10.32 % -8.22 % 575.82%
  QoQ % -389.53% -15.63% -10.33% 37.13% -261.14% -25.55% -
  Horiz. % 1,780.05% 363.63% 314.48% 285.04% 453.41% 125.55% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.22 8.74 8.75 8.78 10.06 10.12 10.52 -8.38%
  QoQ % 5.49% -0.11% -0.34% -12.72% -0.59% -3.80% -
  Horiz. % 87.64% 83.08% 83.17% 83.46% 95.63% 96.20% 100.00%
EPS -8.77 -3.59 -3.36 -3.28 -5.59 -1.96 -1.48 225.70%
  QoQ % -144.29% -6.85% -2.44% 41.32% -185.20% -32.43% -
  Horiz. % 592.57% 242.57% 227.03% 221.62% 377.70% 132.43% 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 0.0600 0.1200 0.1300 0.1400 0.1500 0.1900 0.1800 -51.76%
  QoQ % -50.00% -7.69% -7.14% -6.67% -21.05% 5.56% -
  Horiz. % 33.33% 66.67% 72.22% 77.78% 83.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.67 4.42 4.43 4.48 5.10 5.14 5.37 -8.85%
  QoQ % 5.66% -0.23% -1.12% -12.16% -0.78% -4.28% -
  Horiz. % 86.96% 82.31% 82.50% 83.43% 94.97% 95.72% 100.00%
EPS -4.45 -1.82 -1.70 -1.67 -2.83 -1.00 -0.76 223.13%
  QoQ % -144.51% -7.06% -1.80% 40.99% -183.00% -31.58% -
  Horiz. % 585.53% 239.47% 223.68% 219.74% 372.37% 131.58% 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 0.0304 0.0607 0.0658 0.0714 0.0760 0.0966 0.0918 -51.97%
  QoQ % -49.92% -7.75% -7.84% -6.05% -21.33% 5.23% -
  Horiz. % 33.12% 66.12% 71.68% 77.78% 82.79% 105.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1100 0.1300 0.0950 0.1000 0.1400 0.1350 0.1750 -
P/RPS 1.19 1.49 1.09 1.14 1.39 1.33 1.66 -19.82%
  QoQ % -20.13% 36.70% -4.39% -17.99% 4.51% -19.88% -
  Horiz. % 71.69% 89.76% 65.66% 68.67% 83.73% 80.12% 100.00%
P/EPS -1.25 -3.62 -2.83 -3.05 -2.50 -6.89 -11.82 -77.48%
  QoQ % 65.47% -27.92% 7.21% -22.00% 63.72% 41.71% -
  Horiz. % 10.58% 30.63% 23.94% 25.80% 21.15% 58.29% 100.00%
EY -79.81 -27.59 -35.37 -32.80 -39.93 -14.52 -8.46 343.44%
  QoQ % -189.27% 22.00% -7.84% 17.86% -175.00% -71.63% -
  Horiz. % 943.38% 326.12% 418.09% 387.71% 471.99% 171.63% 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 1.83 1.08 0.73 0.71 0.93 0.71 0.97 52.39%
  QoQ % 69.44% 47.95% 2.82% -23.66% 30.99% -26.80% -
  Horiz. % 188.66% 111.34% 75.26% 73.20% 95.88% 73.20% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.1900 0.1200 0.1400 0.1150 0.1150 0.1550 0.1350 -
P/RPS 2.06 1.37 1.60 1.31 1.14 1.53 1.28 37.13%
  QoQ % 50.36% -14.38% 22.14% 14.91% -25.49% 19.53% -
  Horiz. % 160.94% 107.03% 125.00% 102.34% 89.06% 119.53% 100.00%
P/EPS -2.16 -3.35 -4.17 -3.51 -2.06 -7.91 -9.12 -61.55%
  QoQ % 35.52% 19.66% -18.80% -70.39% 73.96% 13.27% -
  Horiz. % 23.68% 36.73% 45.72% 38.49% 22.59% 86.73% 100.00%
EY -46.21 -29.89 -24.00 -28.52 -48.61 -12.65 -10.96 159.85%
  QoQ % -54.60% -24.54% 15.85% 41.33% -284.27% -15.42% -
  Horiz. % 421.62% 272.72% 218.98% 260.22% 443.52% 115.42% 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 3.17 1.00 1.08 0.82 0.77 0.82 0.75 160.28%
  QoQ % 217.00% -7.41% 31.71% 6.49% -6.10% 9.33% -
  Horiz. % 422.67% 133.33% 144.00% 109.33% 102.67% 109.33% 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.
 


 

184  342  471  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.29-0.015 
 SAPNRG 0.30-0.01 
 BARAKAH 0.045-0.025 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 LAMBO 0.0650.00 
 HSI-H6Q 0.56+0.035 
 EKOVEST-WB 0.315+0.005 
 EKOVEST 0.7950.00 
 HSI-C5J 0.25-0.045 
Partners & Brokers