Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     52.69%    YoY -     -25.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 33,108 31,557 31,480 26,580 40,120 38,021 38,026 -8.80%
  QoQ % 4.91% 0.25% 18.43% -33.75% 5.52% -0.01% -
  Horiz. % 87.07% 82.99% 82.79% 69.90% 105.51% 99.99% 100.00%
PBT -25,135 -18,904 -18,700 -18,080 -38,479 -15,570 -14,606 43.46%
  QoQ % -32.96% -1.09% -3.43% 53.01% -147.12% -6.60% -
  Horiz. % 172.09% 129.43% 128.03% 123.78% 263.45% 106.60% 100.00%
Tax 275 -8 2 0 263 -26 0 -
  QoQ % 3,537.50% -500.00% 0.00% 0.00% 1,086.24% 0.00% -
  Horiz. % -1,031.24% 30.00% -7.50% -0.00% -986.24% 100.00% -
NP -24,860 -18,912 -18,698 -18,080 -38,216 -15,597 -14,606 42.42%
  QoQ % -31.45% -1.14% -3.42% 52.69% -145.02% -6.79% -
  Horiz. % 170.20% 129.48% 128.02% 123.78% 261.65% 106.79% 100.00%
NP to SH -24,860 -18,912 -18,698 -18,080 -38,216 -15,597 -14,606 42.42%
  QoQ % -31.45% -1.14% -3.42% 52.69% -145.02% -6.79% -
  Horiz. % 170.20% 129.48% 128.02% 123.78% 261.65% 106.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 57,968 50,469 50,178 44,660 78,336 53,618 52,632 6.63%
  QoQ % 14.86% 0.58% 12.36% -42.99% 46.10% 1.87% -
  Horiz. % 110.14% 95.89% 95.34% 84.85% 148.84% 101.87% 100.00%
Net Worth 19,597 23,252 27,497 34,769 26,117 52,184 56,511 -50.54%
  QoQ % -15.72% -15.44% -20.92% 33.13% -49.95% -7.66% -
  Horiz. % 34.68% 41.15% 48.66% 61.53% 46.22% 92.34% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 19,597 23,252 27,497 34,769 26,117 52,184 56,511 -50.54%
  QoQ % -15.72% -15.44% -20.92% 33.13% -49.95% -7.66% -
  Horiz. % 34.68% 41.15% 48.66% 61.53% 46.22% 92.34% 100.00%
NOSH 489,936 465,049 458,284 434,615 435,294 434,869 434,702 8.28%
  QoQ % 5.35% 1.48% 5.45% -0.16% 0.10% 0.04% -
  Horiz. % 112.71% 106.98% 105.42% 99.98% 100.14% 100.04% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -75.09 % -59.93 % -59.40 % -68.02 % -95.25 % -41.02 % -38.41 % 56.16%
  QoQ % -25.30% -0.89% 12.67% 28.59% -132.20% -6.80% -
  Horiz. % 195.50% 156.03% 154.65% 177.09% 247.98% 106.80% 100.00%
ROE -126.85 % -81.33 % -68.00 % -52.00 % -146.32 % -29.89 % -25.85 % 187.94%
  QoQ % -55.97% -19.60% -30.77% 64.46% -389.53% -15.63% -
  Horiz. % 490.72% 314.62% 263.06% 201.16% 566.03% 115.63% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.76 6.79 6.87 6.12 9.22 8.74 8.75 -15.76%
  QoQ % -0.44% -1.16% 12.25% -33.62% 5.49% -0.11% -
  Horiz. % 77.26% 77.60% 78.51% 69.94% 105.37% 99.89% 100.00%
EPS -5.27 -4.07 -4.08 -4.16 -8.77 -3.59 -3.36 34.88%
  QoQ % -29.48% 0.25% 1.92% 52.57% -144.29% -6.85% -
  Horiz. % 156.85% 121.13% 121.43% 123.81% 261.01% 106.85% 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 0.0400 0.0500 0.0600 0.0800 0.0600 0.1200 0.1300 -54.33%
  QoQ % -20.00% -16.67% -25.00% 33.33% -50.00% -7.69% -
  Horiz. % 30.77% 38.46% 46.15% 61.54% 46.15% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.85 3.67 3.66 3.09 4.67 4.42 4.43 -8.91%
  QoQ % 4.90% 0.27% 18.45% -33.83% 5.66% -0.23% -
  Horiz. % 86.91% 82.84% 82.62% 69.75% 105.42% 99.77% 100.00%
EPS -2.89 -2.20 -2.18 -2.10 -4.45 -1.82 -1.70 42.30%
  QoQ % -31.36% -0.92% -3.81% 52.81% -144.51% -7.06% -
  Horiz. % 170.00% 129.41% 128.24% 123.53% 261.76% 107.06% 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 0.0228 0.0271 0.0320 0.0405 0.0304 0.0607 0.0658 -50.57%
  QoQ % -15.87% -15.31% -20.99% 33.22% -49.92% -7.75% -
  Horiz. % 34.65% 41.19% 48.63% 61.55% 46.20% 92.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.5450 0.2800 0.2800 0.2550 0.1100 0.1300 0.0950 -
P/RPS 8.06 4.13 4.08 4.17 1.19 1.49 1.09 278.17%
  QoQ % 95.16% 1.23% -2.16% 250.42% -20.13% 36.70% -
  Horiz. % 739.45% 378.90% 374.31% 382.57% 109.17% 136.70% 100.00%
P/EPS -10.74 -6.89 -6.86 -6.13 -1.25 -3.62 -2.83 142.71%
  QoQ % -55.88% -0.44% -11.91% -390.40% 65.47% -27.92% -
  Horiz. % 379.51% 243.46% 242.40% 216.61% 44.17% 127.92% 100.00%
EY -9.31 -14.52 -14.57 -16.31 -79.81 -27.59 -35.37 -58.83%
  QoQ % 35.88% 0.34% 10.67% 79.56% -189.27% 22.00% -
  Horiz. % 26.32% 41.05% 41.19% 46.11% 225.64% 78.00% 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 13.63 5.60 4.67 3.19 1.83 1.08 0.73 600.06%
  QoQ % 143.39% 19.91% 46.39% 74.32% 69.44% 47.95% -
  Horiz. % 1,867.12% 767.12% 639.73% 436.99% 250.68% 147.95% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 -
Price 0.5550 0.4350 0.2500 0.2550 0.1900 0.1200 0.1400 -
P/RPS 8.21 6.41 3.64 4.17 2.06 1.37 1.60 196.61%
  QoQ % 28.08% 76.10% -12.71% 102.43% 50.36% -14.38% -
  Horiz. % 513.12% 400.62% 227.50% 260.62% 128.75% 85.62% 100.00%
P/EPS -10.94 -10.70 -6.13 -6.13 -2.16 -3.35 -4.17 89.89%
  QoQ % -2.24% -74.55% 0.00% -183.80% 35.52% 19.66% -
  Horiz. % 262.35% 256.59% 147.00% 147.00% 51.80% 80.34% 100.00%
EY -9.14 -9.35 -16.32 -16.31 -46.21 -29.89 -24.00 -47.37%
  QoQ % 2.25% 42.71% -0.06% 64.70% -54.60% -24.54% -
  Horiz. % 38.08% 38.96% 68.00% 67.96% 192.54% 124.54% 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 13.88 8.70 4.17 3.19 3.17 1.00 1.08 446.12%
  QoQ % 59.54% 108.63% 30.72% 0.63% 217.00% -7.41% -
  Horiz. % 1,285.19% 805.56% 386.11% 295.37% 293.52% 92.59% 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.
 


 

249  339  511  1137 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.245-0.005 
 HSI-C5J 0.23-0.025 
 HSI-C5H 0.25-0.03 
 IMPIANA 0.0350.00 
 EKOVEST 0.72-0.05 
 SAPNRG 0.295+0.005 
 LAMBO 0.060.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers