Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     62.35%    YoY -     -73.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,311 48,401 35,861 26,151 11,772 58,943 46,062 -56.32%
  QoQ % -72.50% 34.97% 37.13% 122.15% -80.03% 27.96% -
  Horiz. % 28.90% 105.08% 77.85% 56.77% 25.56% 127.96% 100.00%
PBT 357 -2,924 -1,647 1,000 628 6,798 4,859 -82.49%
  QoQ % 112.21% -77.53% -264.70% 59.24% -90.76% 39.91% -
  Horiz. % 7.35% -60.18% -33.90% 20.58% 12.92% 139.91% 100.00%
Tax 85 -965 -185 -34 -2 -18 -103 -
  QoQ % 108.81% -421.62% -444.12% -1,600.00% 88.89% 82.52% -
  Horiz. % -82.52% 936.89% 179.61% 33.01% 1.94% 17.48% 100.00%
NP 442 -3,889 -1,832 966 626 6,780 4,756 -79.51%
  QoQ % 111.37% -112.28% -289.65% 54.31% -90.77% 42.56% -
  Horiz. % 9.29% -81.77% -38.52% 20.31% 13.16% 142.56% 100.00%
NP to SH 424 -3,930 -1,832 966 595 6,780 4,756 -80.07%
  QoQ % 110.79% -114.52% -289.65% 62.35% -91.22% 42.56% -
  Horiz. % 8.92% -82.63% -38.52% 20.31% 12.51% 142.56% 100.00%
Tax Rate -23.81 % - % - % 3.40 % 0.32 % 0.26 % 2.12 % -
  QoQ % 0.00% 0.00% 0.00% 962.50% 23.08% -87.74% -
  Horiz. % -1,123.11% 0.00% 0.00% 160.38% 15.09% 12.26% 100.00%
Total Cost 12,869 52,290 37,693 25,185 11,146 52,163 41,306 -54.08%
  QoQ % -75.39% 38.73% 49.66% 125.96% -78.63% 26.28% -
  Horiz. % 31.16% 126.59% 91.25% 60.97% 26.98% 126.28% 100.00%
Net Worth 84,799 73,897 88,076 93,483 61,979 63,635 61,288 24.19%
  QoQ % 14.75% -16.10% -5.78% 50.83% -2.60% 3.83% -
  Horiz. % 138.36% 120.57% 143.71% 152.53% 101.13% 103.83% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,542 5,284 4,674 3,718 3,671 3,677 -
  QoQ % 0.00% 4.88% 13.06% 25.69% 1.29% -0.16% -
  Horiz. % 0.00% 150.72% 143.71% 127.11% 101.13% 99.84% 100.00%
Div Payout % - % - % - % 483.87 % 625.00 % 54.15 % 77.32 % -
  QoQ % 0.00% 0.00% 0.00% -22.58% 1,054.20% -29.97% -
  Horiz. % 0.00% 0.00% 0.00% 625.80% 808.33% 70.03% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 84,799 73,897 88,076 93,483 61,979 63,635 61,288 24.19%
  QoQ % 14.75% -16.10% -5.78% 50.83% -2.60% 3.83% -
  Horiz. % 138.36% 120.57% 143.71% 152.53% 101.13% 103.83% 100.00%
NOSH 423,999 369,489 352,307 311,612 247,916 244,750 245,154 44.13%
  QoQ % 14.75% 4.88% 13.06% 25.69% 1.29% -0.16% -
  Horiz. % 172.95% 150.72% 143.71% 127.11% 101.13% 99.84% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.32 % -8.03 % -5.11 % 3.69 % 5.32 % 11.50 % 10.33 % -53.11%
  QoQ % 141.34% -57.14% -238.48% -30.64% -53.74% 11.33% -
  Horiz. % 32.14% -77.73% -49.47% 35.72% 51.50% 111.33% 100.00%
ROE 0.50 % -5.32 % -2.08 % 1.03 % 0.96 % 10.65 % 7.76 % -83.95%
  QoQ % 109.40% -155.77% -301.94% 7.29% -90.99% 37.24% -
  Horiz. % 6.44% -68.56% -26.80% 13.27% 12.37% 137.24% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.14 13.10 10.18 8.39 4.75 24.08 18.79 -69.69%
  QoQ % -76.03% 28.68% 21.33% 76.63% -80.27% 28.15% -
  Horiz. % 16.71% 69.72% 54.18% 44.65% 25.28% 128.15% 100.00%
EPS 0.10 -1.06 -0.52 0.31 0.24 2.77 1.94 -86.17%
  QoQ % 109.43% -103.85% -267.74% 29.17% -91.34% 42.78% -
  Horiz. % 5.15% -54.64% -26.80% 15.98% 12.37% 142.78% 100.00%
DPS 0.00 1.50 1.50 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2000 0.2000 0.2500 0.3000 0.2500 0.2600 0.2500 -13.83%
  QoQ % 0.00% -20.00% -16.67% 20.00% -3.85% 4.00% -
  Horiz. % 80.00% 80.00% 100.00% 120.00% 100.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.55 5.63 4.17 3.04 1.37 6.86 5.36 -56.30%
  QoQ % -72.47% 35.01% 37.17% 121.90% -80.03% 27.99% -
  Horiz. % 28.92% 105.04% 77.80% 56.72% 25.56% 127.99% 100.00%
EPS 0.05 -0.46 -0.21 0.11 0.07 0.79 0.55 -79.81%
  QoQ % 110.87% -119.05% -290.91% 57.14% -91.14% 43.64% -
  Horiz. % 9.09% -83.64% -38.18% 20.00% 12.73% 143.64% 100.00%
DPS 0.00 0.65 0.62 0.54 0.43 0.43 0.43 -
  QoQ % 0.00% 4.84% 14.81% 25.58% 0.00% 0.00% -
  Horiz. % 0.00% 151.16% 144.19% 125.58% 100.00% 100.00% 100.00%
NAPS 0.0987 0.0860 0.1025 0.1088 0.0721 0.0741 0.0713 24.23%
  QoQ % 14.77% -16.10% -5.79% 50.90% -2.70% 3.93% -
  Horiz. % 138.43% 120.62% 143.76% 152.59% 101.12% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3800 0.4100 0.3950 0.3400 0.3350 0.3400 0.3400 -
P/RPS 12.10 3.13 3.88 4.05 7.06 1.41 1.81 255.28%
  QoQ % 286.58% -19.33% -4.20% -42.63% 400.71% -22.10% -
  Horiz. % 668.51% 172.93% 214.36% 223.76% 390.06% 77.90% 100.00%
P/EPS 380.00 -38.55 -75.96 109.68 139.58 12.27 17.53 678.90%
  QoQ % 1,085.73% 49.25% -169.26% -21.42% 1,037.57% -30.01% -
  Horiz. % 2,167.71% -219.91% -433.31% 625.67% 796.23% 69.99% 100.00%
EY 0.26 -2.59 -1.32 0.91 0.72 8.15 5.71 -87.27%
  QoQ % 110.04% -96.21% -245.05% 26.39% -91.17% 42.73% -
  Horiz. % 4.55% -45.36% -23.12% 15.94% 12.61% 142.73% 100.00%
DY 0.00 3.66 3.80 4.41 4.48 4.41 4.41 -
  QoQ % 0.00% -3.68% -13.83% -1.56% 1.59% 0.00% -
  Horiz. % 0.00% 82.99% 86.17% 100.00% 101.59% 100.00% 100.00%
P/NAPS 1.90 2.05 1.58 1.13 1.34 1.31 1.36 25.00%
  QoQ % -7.32% 29.75% 39.82% -15.67% 2.29% -3.68% -
  Horiz. % 139.71% 150.74% 116.18% 83.09% 98.53% 96.32% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 -
Price 0.4000 0.4000 0.4150 0.3650 0.2600 0.3300 0.3500 -
P/RPS 12.74 3.05 4.08 4.35 5.48 1.37 1.86 261.09%
  QoQ % 317.70% -25.25% -6.21% -20.62% 300.00% -26.34% -
  Horiz. % 684.95% 163.98% 219.35% 233.87% 294.62% 73.66% 100.00%
P/EPS 400.00 -37.61 -79.81 117.74 108.33 11.91 18.04 690.74%
  QoQ % 1,163.55% 52.88% -167.78% 8.69% 809.57% -33.98% -
  Horiz. % 2,217.29% -208.48% -442.41% 652.66% 600.50% 66.02% 100.00%
EY 0.25 -2.66 -1.25 0.85 0.92 8.39 5.54 -87.35%
  QoQ % 109.40% -112.80% -247.06% -7.61% -89.03% 51.44% -
  Horiz. % 4.51% -48.01% -22.56% 15.34% 16.61% 151.44% 100.00%
DY 0.00 3.75 3.61 4.11 5.77 4.55 4.29 -
  QoQ % 0.00% 3.88% -12.17% -28.77% 26.81% 6.06% -
  Horiz. % 0.00% 87.41% 84.15% 95.80% 134.50% 106.06% 100.00%
P/NAPS 2.00 2.00 1.66 1.22 1.04 1.27 1.40 26.87%
  QoQ % 0.00% 20.48% 36.07% 17.31% -18.11% -9.29% -
  Horiz. % 142.86% 142.86% 118.57% 87.14% 74.29% 90.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS