Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -781.84%    YoY -     -399.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 13,249 51,934 38,707 27,079 13,311 48,401 35,861 -48.54%
  QoQ % -74.49% 34.17% 42.94% 103.43% -72.50% 34.97% -
  Horiz. % 36.95% 144.82% 107.94% 75.51% 37.12% 134.97% 100.00%
PBT 223 -6,799 -6,705 -2,852 357 -2,924 -1,647 -
  QoQ % 103.28% -1.40% -135.10% -898.88% 112.21% -77.53% -
  Horiz. % -13.54% 412.81% 407.10% 173.16% -21.68% 177.53% 100.00%
Tax -22 -196 49 73 85 -965 -185 -75.85%
  QoQ % 88.78% -500.00% -32.88% -14.12% 108.81% -421.62% -
  Horiz. % 11.89% 105.95% -26.49% -39.46% -45.95% 521.62% 100.00%
NP 201 -6,995 -6,656 -2,779 442 -3,889 -1,832 -
  QoQ % 102.87% -5.09% -139.51% -728.73% 111.37% -112.28% -
  Horiz. % -10.97% 381.82% 363.32% 151.69% -24.13% 212.28% 100.00%
NP to SH 201 -6,957 -6,791 -2,891 424 -3,930 -1,832 -
  QoQ % 102.89% -2.44% -134.90% -781.84% 110.79% -114.52% -
  Horiz. % -10.97% 379.75% 370.69% 157.81% -23.14% 214.52% 100.00%
Tax Rate 9.87 % - % - % - % -23.81 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -41.45% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 13,048 58,929 45,363 29,858 12,869 52,290 37,693 -50.73%
  QoQ % -77.86% 29.91% 51.93% 132.01% -75.39% 38.73% -
  Horiz. % 34.62% 156.34% 120.35% 79.21% 34.14% 138.73% 100.00%
Net Worth 72,360 78,054 82,710 81,983 84,799 73,897 88,076 -12.29%
  QoQ % -7.30% -5.63% 0.89% -3.32% 14.75% -16.10% -
  Horiz. % 82.16% 88.62% 93.91% 93.08% 96.28% 83.90% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 5,542 5,284 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.88% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 72,360 78,054 82,710 81,983 84,799 73,897 88,076 -12.29%
  QoQ % -7.30% -5.63% 0.89% -3.32% 14.75% -16.10% -
  Horiz. % 82.16% 88.62% 93.91% 93.08% 96.28% 83.90% 100.00%
NOSH 401,999 433,636 435,320 431,492 423,999 369,489 352,307 9.20%
  QoQ % -7.30% -0.39% 0.89% 1.77% 14.75% 4.88% -
  Horiz. % 114.10% 123.08% 123.56% 122.48% 120.35% 104.88% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.52 % -13.47 % -17.20 % -10.26 % 3.32 % -8.03 % -5.11 % -
  QoQ % 111.28% 21.69% -67.64% -409.04% 141.34% -57.14% -
  Horiz. % -29.75% 263.60% 336.59% 200.78% -64.97% 157.14% 100.00%
ROE 0.28 % -8.91 % -8.21 % -3.53 % 0.50 % -5.32 % -2.08 % -
  QoQ % 103.14% -8.53% -132.58% -806.00% 109.40% -155.77% -
  Horiz. % -13.46% 428.37% 394.71% 169.71% -24.04% 255.77% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.30 11.98 8.89 6.28 3.14 13.10 10.18 -52.84%
  QoQ % -72.45% 34.76% 41.56% 100.00% -76.03% 28.68% -
  Horiz. % 32.42% 117.68% 87.33% 61.69% 30.84% 128.68% 100.00%
EPS 0.05 -1.60 -1.56 -0.67 0.10 -1.06 -0.52 -
  QoQ % 103.12% -2.56% -132.84% -770.00% 109.43% -103.85% -
  Horiz. % -9.62% 307.69% 300.00% 128.85% -19.23% 203.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1800 0.1800 0.1900 0.1900 0.2000 0.2000 0.2500 -19.68%
  QoQ % 0.00% -5.26% 0.00% -5.00% 0.00% -20.00% -
  Horiz. % 72.00% 72.00% 76.00% 76.00% 80.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.54 6.04 4.50 3.15 1.55 5.63 4.17 -48.56%
  QoQ % -74.50% 34.22% 42.86% 103.23% -72.47% 35.01% -
  Horiz. % 36.93% 144.84% 107.91% 75.54% 37.17% 135.01% 100.00%
EPS 0.02 -0.81 -0.79 -0.34 0.05 -0.46 -0.21 -
  QoQ % 102.47% -2.53% -132.35% -780.00% 110.87% -119.05% -
  Horiz. % -9.52% 385.71% 376.19% 161.90% -23.81% 219.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.84% 100.00%
NAPS 0.0842 0.0908 0.0963 0.0954 0.0987 0.0860 0.1025 -12.30%
  QoQ % -7.27% -5.71% 0.94% -3.34% 14.77% -16.10% -
  Horiz. % 82.15% 88.59% 93.95% 93.07% 96.29% 83.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2000 0.1500 0.2950 0.3900 0.3800 0.4100 0.3950 -
P/RPS 6.07 1.25 3.32 6.21 12.10 3.13 3.88 34.80%
  QoQ % 385.60% -62.35% -46.54% -48.68% 286.58% -19.33% -
  Horiz. % 156.44% 32.22% 85.57% 160.05% 311.86% 80.67% 100.00%
P/EPS 400.00 -9.35 -18.91 -58.21 380.00 -38.55 -75.96 -
  QoQ % 4,378.07% 50.56% 67.51% -115.32% 1,085.73% 49.25% -
  Horiz. % -526.59% 12.31% 24.89% 76.63% -500.26% 50.75% 100.00%
EY 0.25 -10.70 -5.29 -1.72 0.26 -2.59 -1.32 -
  QoQ % 102.34% -102.27% -207.56% -761.54% 110.04% -96.21% -
  Horiz. % -18.94% 810.61% 400.76% 130.30% -19.70% 196.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.66 3.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -3.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 96.32% 100.00%
P/NAPS 1.11 0.83 1.55 2.05 1.90 2.05 1.58 -20.99%
  QoQ % 33.73% -46.45% -24.39% 7.89% -7.32% 29.75% -
  Horiz. % 70.25% 52.53% 98.10% 129.75% 120.25% 129.75% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 -
Price 0.1900 0.2100 0.2100 0.3700 0.4000 0.4000 0.4150 -
P/RPS 5.76 1.75 2.36 5.90 12.74 3.05 4.08 25.87%
  QoQ % 229.14% -25.85% -60.00% -53.69% 317.70% -25.25% -
  Horiz. % 141.18% 42.89% 57.84% 144.61% 312.25% 74.75% 100.00%
P/EPS 380.00 -13.09 -13.46 -55.22 400.00 -37.61 -79.81 -
  QoQ % 3,002.98% 2.75% 75.62% -113.80% 1,163.55% 52.88% -
  Horiz. % -476.13% 16.40% 16.87% 69.19% -501.19% 47.12% 100.00%
EY 0.26 -7.64 -7.43 -1.81 0.25 -2.66 -1.25 -
  QoQ % 103.40% -2.83% -310.50% -824.00% 109.40% -112.80% -
  Horiz. % -20.80% 611.20% 594.40% 144.80% -20.00% 212.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.75 3.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.88% 100.00%
P/NAPS 1.06 1.17 1.11 1.95 2.00 2.00 1.66 -25.87%
  QoQ % -9.40% 5.41% -43.08% -2.50% 0.00% 20.48% -
  Horiz. % 63.86% 70.48% 66.87% 117.47% 120.48% 120.48% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS