Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -106.84%    YoY -     -28.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 6,679 33,108 23,668 15,740 6,645 40,120 28,516 -62.04%
  QoQ % -79.83% 39.89% 50.37% 136.87% -83.44% 40.69% -
  Horiz. % 23.42% 116.10% 83.00% 55.20% 23.30% 140.69% 100.00%
PBT -4,381 -25,135 -14,178 -9,350 -4,520 -38,479 -11,678 -48.02%
  QoQ % 82.57% -77.28% -51.64% -106.86% 88.25% -229.50% -
  Horiz. % 37.51% 215.23% 121.41% 80.07% 38.71% 329.50% 100.00%
Tax 0 275 -6 1 0 263 -20 -
  QoQ % 0.00% 4,683.33% -700.00% 0.00% 0.00% 1,415.00% -
  Horiz. % -0.00% -1,375.00% 30.00% -5.00% -0.00% -1,315.00% 100.00%
NP -4,381 -24,860 -14,184 -9,349 -4,520 -38,216 -11,698 -48.07%
  QoQ % 82.38% -75.27% -51.72% -106.84% 88.17% -226.69% -
  Horiz. % 37.45% 212.51% 121.25% 79.92% 38.64% 326.69% 100.00%
NP to SH -4,381 -24,860 -14,184 -9,349 -4,520 -38,216 -11,698 -48.07%
  QoQ % 82.38% -75.27% -51.72% -106.84% 88.17% -226.69% -
  Horiz. % 37.45% 212.51% 121.25% 79.92% 38.64% 326.69% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,060 57,968 37,852 25,089 11,165 78,336 40,214 -57.74%
  QoQ % -80.92% 53.14% 50.87% 124.71% -85.75% 94.80% -
  Horiz. % 27.50% 144.15% 94.13% 62.39% 27.76% 194.80% 100.00%
Net Worth 88,630 19,597 23,252 27,497 34,769 26,117 52,184 42.40%
  QoQ % 352.26% -15.72% -15.44% -20.92% 33.13% -49.95% -
  Horiz. % 169.84% 37.55% 44.56% 52.69% 66.63% 50.05% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,630 19,597 23,252 27,497 34,769 26,117 52,184 42.40%
  QoQ % 352.26% -15.72% -15.44% -20.92% 33.13% -49.95% -
  Horiz. % 169.84% 37.55% 44.56% 52.69% 66.63% 50.05% 100.00%
NOSH 553,943 489,936 465,049 458,284 434,615 435,294 434,869 17.53%
  QoQ % 13.06% 5.35% 1.48% 5.45% -0.16% 0.10% -
  Horiz. % 127.38% 112.66% 106.94% 105.38% 99.94% 100.10% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -65.59 % -75.09 % -59.93 % -59.40 % -68.02 % -95.25 % -41.02 % 36.78%
  QoQ % 12.65% -25.30% -0.89% 12.67% 28.59% -132.20% -
  Horiz. % 159.90% 183.06% 146.10% 144.81% 165.82% 232.20% 100.00%
ROE -4.94 % -126.85 % -61.00 % -34.00 % -13.00 % -146.32 % -22.42 % -63.55%
  QoQ % 96.11% -107.95% -79.41% -161.54% 91.12% -552.63% -
  Horiz. % 22.03% 565.79% 272.08% 151.65% 57.98% 652.63% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.21 6.76 5.09 3.43 1.53 9.22 6.56 -67.63%
  QoQ % -82.10% 32.81% 48.40% 124.18% -83.41% 40.55% -
  Horiz. % 18.45% 103.05% 77.59% 52.29% 23.32% 140.55% 100.00%
EPS -0.79 -5.27 -3.05 -2.04 -1.04 -8.77 -2.69 -55.85%
  QoQ % 85.01% -72.79% -49.51% -96.15% 88.14% -226.02% -
  Horiz. % 29.37% 195.91% 113.38% 75.84% 38.66% 326.02% 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 0.1600 0.0400 0.0500 0.0600 0.0800 0.0600 0.1200 21.16%
  QoQ % 300.00% -20.00% -16.67% -25.00% 33.33% -50.00% -
  Horiz. % 133.33% 33.33% 41.67% 50.00% 66.67% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.78 3.85 2.75 1.83 0.77 4.67 3.32 -61.96%
  QoQ % -79.74% 40.00% 50.27% 137.66% -83.51% 40.66% -
  Horiz. % 23.49% 115.96% 82.83% 55.12% 23.19% 140.66% 100.00%
EPS -0.51 -2.89 -1.65 -1.09 -0.53 -4.45 -1.36 -48.03%
  QoQ % 82.35% -75.15% -51.38% -105.66% 88.09% -227.21% -
  Horiz. % 37.50% 212.50% 121.32% 80.15% 38.97% 327.21% 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 0.1031 0.0228 0.0271 0.0320 0.0405 0.0304 0.0607 42.40%
  QoQ % 352.19% -15.87% -15.31% -20.99% 33.22% -49.92% -
  Horiz. % 169.85% 37.56% 44.65% 52.72% 66.72% 50.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.4050 0.5450 0.2800 0.2800 0.2550 0.1100 0.1300 -
P/RPS 33.59 8.06 5.50 8.15 16.68 1.19 1.98 561.37%
  QoQ % 316.75% 46.55% -32.52% -51.14% 1,301.68% -39.90% -
  Horiz. % 1,696.46% 407.07% 277.78% 411.62% 842.42% 60.10% 100.00%
P/EPS -51.21 -10.74 -9.18 -13.73 -24.52 -1.25 -4.83 383.31%
  QoQ % -376.82% -16.99% 33.14% 44.00% -1,861.60% 74.12% -
  Horiz. % 1,060.25% 222.36% 190.06% 284.26% 507.66% 25.88% 100.00%
EY -1.95 -9.31 -10.89 -7.29 -4.08 -79.81 -20.69 -79.32%
  QoQ % 79.05% 14.51% -49.38% -78.68% 94.89% -285.74% -
  Horiz. % 9.42% 45.00% 52.63% 35.23% 19.72% 385.74% 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 2.53 13.63 5.60 4.67 3.19 1.83 1.08 76.48%
  QoQ % -81.44% 143.39% 19.91% 46.39% 74.32% 69.44% -
  Horiz. % 234.26% 1,262.04% 518.52% 432.41% 295.37% 169.44% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 -
Price 0.1400 0.5550 0.4350 0.2500 0.2550 0.1900 0.1200 -
P/RPS 11.61 8.21 8.55 7.28 16.68 2.06 1.83 243.09%
  QoQ % 41.41% -3.98% 17.45% -56.35% 709.71% 12.57% -
  Horiz. % 634.43% 448.63% 467.21% 397.81% 911.48% 112.57% 100.00%
P/EPS -17.70 -10.94 -14.26 -12.25 -24.52 -2.16 -4.46 150.87%
  QoQ % -61.79% 23.28% -16.41% 50.04% -1,035.19% 51.57% -
  Horiz. % 396.86% 245.29% 319.73% 274.66% 549.78% 48.43% 100.00%
EY -5.65 -9.14 -7.01 -8.16 -4.08 -46.21 -22.42 -60.14%
  QoQ % 38.18% -30.39% 14.09% -100.00% 91.17% -106.11% -
  Horiz. % 25.20% 40.77% 31.27% 36.40% 18.20% 206.11% 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 0.88 13.88 8.70 4.17 3.19 3.17 1.00 -8.18%
  QoQ % -93.66% 59.54% 108.63% 30.72% 0.63% 217.00% -
  Horiz. % 88.00% 1,388.00% 870.00% 417.00% 319.00% 317.00% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

261  264  577  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 HSI-CI2 0.340.00 
 EDUSPEC 0.0150.00 
 SAPNRG 0.045-0.005 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS