Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     29.51%    YoY -     3.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 29,240 28,989 28,754 26,716 33,108 31,557 31,480 -4.79%
  QoQ % 0.86% 0.82% 7.63% -19.31% 4.91% 0.25% -
  Horiz. % 92.88% 92.09% 91.34% 84.87% 105.17% 100.25% 100.00%
PBT -21,253 -16,357 -14,704 -17,524 -25,135 -18,904 -18,700 8.88%
  QoQ % -29.93% -11.24% 16.09% 30.28% -32.96% -1.09% -
  Horiz. % 113.65% 87.47% 78.63% 93.71% 134.41% 101.09% 100.00%
Tax -628 0 0 0 275 -8 2 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 3,537.50% -500.00% -
  Horiz. % -31,400.00% 0.00% 0.00% 0.00% 13,750.00% -400.00% 100.00%
NP -21,881 -16,357 -14,704 -17,524 -24,860 -18,912 -18,698 11.02%
  QoQ % -33.77% -11.24% 16.09% 29.51% -31.45% -1.14% -
  Horiz. % 117.02% 87.48% 78.64% 93.72% 132.96% 101.14% 100.00%
NP to SH -21,881 -16,357 -14,704 -17,524 -24,860 -18,912 -18,698 11.02%
  QoQ % -33.77% -11.24% 16.09% 29.51% -31.45% -1.14% -
  Horiz. % 117.02% 87.48% 78.64% 93.72% 132.96% 101.14% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 51,121 45,346 43,458 44,240 57,968 50,469 50,178 1.25%
  QoQ % 12.73% 4.35% -1.77% -23.68% 14.86% 0.58% -
  Horiz. % 101.88% 90.37% 86.61% 88.17% 115.52% 100.58% 100.00%
Net Worth 100,206 100,206 108,556 88,630 19,597 23,252 27,497 136.26%
  QoQ % 0.00% -7.69% 22.48% 352.26% -15.72% -15.44% -
  Horiz. % 364.43% 364.43% 394.79% 322.33% 71.27% 84.56% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 100,206 100,206 108,556 88,630 19,597 23,252 27,497 136.26%
  QoQ % 0.00% -7.69% 22.48% 352.26% -15.72% -15.44% -
  Horiz. % 364.43% 364.43% 394.79% 322.33% 71.27% 84.56% 100.00%
NOSH 835,053 835,053 835,053 553,943 489,936 465,049 458,284 49.02%
  QoQ % 0.00% 0.00% 50.75% 13.06% 5.35% 1.48% -
  Horiz. % 182.21% 182.21% 182.21% 120.87% 106.91% 101.48% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -74.83 % -56.43 % -51.14 % -65.59 % -75.09 % -59.93 % -59.40 % 16.59%
  QoQ % -32.61% -10.34% 22.03% 12.65% -25.30% -0.89% -
  Horiz. % 125.98% 95.00% 86.09% 110.42% 126.41% 100.89% 100.00%
ROE -21.84 % -16.32 % -13.54 % -19.77 % -126.85 % -81.33 % -68.00 % -53.00%
  QoQ % -33.82% -20.53% 31.51% 84.41% -55.97% -19.60% -
  Horiz. % 32.12% 24.00% 19.91% 29.07% 186.54% 119.60% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.50 3.47 3.44 4.82 6.76 6.79 6.87 -36.13%
  QoQ % 0.86% 0.87% -28.63% -28.70% -0.44% -1.16% -
  Horiz. % 50.95% 50.51% 50.07% 70.16% 98.40% 98.84% 100.00%
EPS -3.15 -2.35 -2.12 -3.16 -5.27 -4.07 -4.08 -15.80%
  QoQ % -34.04% -10.85% 32.91% 40.04% -29.48% 0.25% -
  Horiz. % 77.21% 57.60% 51.96% 77.45% 129.17% 99.75% 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 0.1200 0.1300 0.1600 0.0400 0.0500 0.0600 58.54%
  QoQ % 0.00% -7.69% -18.75% 300.00% -20.00% -16.67% -
  Horiz. % 200.00% 200.00% 216.67% 266.67% 66.67% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.40 3.37 3.35 3.11 3.85 3.67 3.66 -4.78%
  QoQ % 0.89% 0.60% 7.72% -19.22% 4.90% 0.27% -
  Horiz. % 92.90% 92.08% 91.53% 84.97% 105.19% 100.27% 100.00%
EPS -2.55 -1.90 -1.71 -2.04 -2.89 -2.20 -2.18 10.99%
  QoQ % -34.21% -11.11% 16.18% 29.41% -31.36% -0.92% -
  Horiz. % 116.97% 87.16% 78.44% 93.58% 132.57% 100.92% 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 0.1166 0.1263 0.1031 0.0228 0.0271 0.0320 136.23%
  QoQ % 0.00% -7.68% 22.50% 352.19% -15.87% -15.31% -
  Horiz. % 364.37% 364.37% 394.69% 322.19% 71.25% 84.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1750 0.2900 0.2250 0.4050 0.5450 0.2800 0.2800 -
P/RPS 5.00 8.35 6.53 8.40 8.06 4.13 4.08 14.48%
  QoQ % -40.12% 27.87% -22.26% 4.22% 95.16% 1.23% -
  Horiz. % 122.55% 204.66% 160.05% 205.88% 197.55% 101.23% 100.00%
P/EPS -6.68 -14.80 -12.78 -12.80 -10.74 -6.89 -6.86 -1.75%
  QoQ % 54.86% -15.81% 0.16% -19.18% -55.88% -0.44% -
  Horiz. % 97.38% 215.74% 186.30% 186.59% 156.56% 100.44% 100.00%
EY -14.97 -6.75 -7.83 -7.81 -9.31 -14.52 -14.57 1.82%
  QoQ % -121.78% 13.79% -0.26% 16.11% 35.88% 0.34% -
  Horiz. % 102.75% 46.33% 53.74% 53.60% 63.90% 99.66% 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 1.46 2.42 1.73 2.53 13.63 5.60 4.67 -53.84%
  QoQ % -39.67% 39.88% -31.62% -81.44% 143.39% 19.91% -
  Horiz. % 31.26% 51.82% 37.04% 54.18% 291.86% 119.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 0.2000 0.2150 0.2800 0.1400 0.5550 0.4350 0.2500 -
P/RPS 5.71 6.19 8.13 2.90 8.21 6.41 3.64 34.90%
  QoQ % -7.75% -23.86% 180.34% -64.68% 28.08% 76.10% -
  Horiz. % 156.87% 170.05% 223.35% 79.67% 225.55% 176.10% 100.00%
P/EPS -7.63 -10.98 -15.90 -4.43 -10.94 -10.70 -6.13 15.67%
  QoQ % 30.51% 30.94% -258.92% 59.51% -2.24% -74.55% -
  Horiz. % 124.47% 179.12% 259.38% 72.27% 178.47% 174.55% 100.00%
EY -13.10 -9.11 -6.29 -22.60 -9.14 -9.35 -16.32 -13.59%
  QoQ % -43.80% -44.83% 72.17% -147.26% 2.25% 42.71% -
  Horiz. % 80.27% 55.82% 38.54% 138.48% 56.00% 57.29% 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 1.67 1.79 2.15 0.88 13.88 8.70 4.17 -45.58%
  QoQ % -6.70% -16.74% 144.32% -93.66% 59.54% 108.63% -
  Horiz. % 40.05% 42.93% 51.56% 21.10% 332.85% 208.63% 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.
 


 

300  237  561  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.405+0.04 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.29+0.035 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 GPACKET 0.55+0.025 
 VELESTO 0.32+0.005 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers