Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2019-06-30 [#0]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
30-Jun-2019
Profit Trend QoQ -     -2,263.44%    YoY -     72.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 29,333 26,052 18,785 13,756 7,244 29,240 21,742 22.07%
  QoQ % 12.59% 38.69% 36.56% 89.90% -75.23% 34.49% -
  Horiz. % 134.91% 119.82% 86.40% 63.27% 33.32% 134.49% 100.00%
PBT -13,788 -8,964 -6,152 -2,012 93 -21,253 -12,268 8.09%
  QoQ % -53.82% -45.71% -205.77% -2,263.44% 100.44% -73.24% -
  Horiz. % 112.39% 73.07% 50.15% 16.40% -0.76% 173.24% 100.00%
Tax 40 40 39 0 0 -628 0 -
  QoQ % 0.00% 2.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6.37% -6.37% -6.21% -0.00% -0.00% 100.00% -
NP -13,748 -8,924 -6,113 -2,012 93 -21,881 -12,268 7.88%
  QoQ % -54.06% -45.98% -203.83% -2,263.44% 100.43% -78.36% -
  Horiz. % 112.06% 72.74% 49.83% 16.40% -0.76% 178.36% 100.00%
NP to SH -13,729 -8,923 -6,113 -2,012 93 -21,881 -12,268 7.78%
  QoQ % -53.86% -45.97% -203.83% -2,263.44% 100.43% -78.36% -
  Horiz. % 111.91% 72.73% 49.83% 16.40% -0.76% 178.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,081 34,976 24,898 15,768 7,151 51,121 34,010 17.06%
  QoQ % 23.17% 40.48% 57.90% 120.50% -86.01% 50.31% -
  Horiz. % 126.67% 102.84% 73.21% 46.36% 21.03% 150.31% 100.00%
Net Worth 81,630 85,926 94,519 94,519 94,519 100,206 100,206 -12.76%
  QoQ % -5.00% -9.09% 0.00% 0.00% -5.68% 0.00% -
  Horiz. % 81.46% 85.75% 94.32% 94.32% 94.32% 100.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 81,630 85,926 94,519 94,519 94,519 100,206 100,206 -12.76%
  QoQ % -5.00% -9.09% 0.00% 0.00% -5.68% 0.00% -
  Horiz. % 81.46% 85.75% 94.32% 94.32% 94.32% 100.00% 100.00%
NOSH 859,269 859,269 859,269 859,269 859,269 835,053 835,053 1.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.90% 0.00% -
  Horiz. % 102.90% 102.90% 102.90% 102.90% 102.90% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -46.87 % -34.25 % -32.54 % -14.63 % 1.28 % -74.83 % -56.43 % -11.63%
  QoQ % -36.85% -5.26% -122.42% -1,242.97% 101.71% -32.61% -
  Horiz. % 83.06% 60.69% 57.66% 25.93% -2.27% 132.61% 100.00%
ROE -16.82 % -10.38 % -6.47 % -2.13 % 0.10 % -21.84 % -12.24 % 23.58%
  QoQ % -62.04% -60.43% -203.76% -2,230.00% 100.46% -78.43% -
  Horiz. % 137.42% 84.80% 52.86% 17.40% -0.82% 178.43% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.41 3.03 2.19 1.60 0.84 3.50 2.60 19.80%
  QoQ % 12.54% 38.36% 36.88% 90.48% -76.00% 34.62% -
  Horiz. % 131.15% 116.54% 84.23% 61.54% 32.31% 134.62% 100.00%
EPS -1.60 -1.04 -0.71 -0.23 0.01 -3.15 -1.76 -6.15%
  QoQ % -53.85% -46.48% -208.70% -2,400.00% 100.32% -78.98% -
  Horiz. % 90.91% 59.09% 40.34% 13.07% -0.57% 178.98% 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 0.0950 0.1000 0.1100 0.1100 0.1100 0.1200 0.1200 -14.41%
  QoQ % -5.00% -9.09% 0.00% 0.00% -8.33% 0.00% -
  Horiz. % 79.17% 83.33% 91.67% 91.67% 91.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.41 3.03 2.19 1.60 0.84 3.40 2.53 22.00%
  QoQ % 12.54% 38.36% 36.88% 90.48% -75.29% 34.39% -
  Horiz. % 134.78% 119.76% 86.56% 63.24% 33.20% 134.39% 100.00%
EPS -1.60 -1.04 -0.71 -0.23 0.01 -2.55 -1.43 7.77%
  QoQ % -53.85% -46.48% -208.70% -2,400.00% 100.39% -78.32% -
  Horiz. % 111.89% 72.73% 49.65% 16.08% -0.70% 178.32% 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 0.0950 0.1000 0.1100 0.1100 0.1100 0.1166 0.1166 -12.76%
  QoQ % -5.00% -9.09% 0.00% 0.00% -5.66% 0.00% -
  Horiz. % 81.48% 85.76% 94.34% 94.34% 94.34% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0850 0.1800 0.1750 0.1800 0.2050 0.1750 0.2900 -
P/RPS 2.49 5.94 8.00 11.24 24.32 5.00 11.14 -63.14%
  QoQ % -58.08% -25.75% -28.83% -53.78% 386.40% -55.12% -
  Horiz. % 22.35% 53.32% 71.81% 100.90% 218.31% 44.88% 100.00%
P/EPS -5.32 -17.33 -24.60 -76.87 1,894.09 -6.68 -19.74 -58.24%
  QoQ % 69.30% 29.55% 68.00% -104.06% 28,454.64% 66.16% -
  Horiz. % 26.95% 87.79% 124.62% 389.41% -9,595.19% 33.84% 100.00%
EY -18.80 -5.77 -4.07 -1.30 0.05 -14.97 -5.07 139.38%
  QoQ % -225.82% -41.77% -213.08% -2,700.00% 100.33% -195.27% -
  Horiz. % 370.81% 113.81% 80.28% 25.64% -0.99% 295.27% 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 0.89 1.80 1.59 1.64 1.86 1.46 2.42 -48.64%
  QoQ % -50.56% 13.21% -3.05% -11.83% 27.40% -39.67% -
  Horiz. % 36.78% 74.38% 65.70% 67.77% 76.86% 60.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 26/02/20 26/11/19 29/08/19 28/05/19 28/02/19 28/11/18 -
Price 0.1150 0.1200 0.1650 0.1700 0.1600 0.2000 0.2150 -
P/RPS 3.37 3.96 7.55 10.62 18.98 5.71 8.26 -44.96%
  QoQ % -14.90% -47.55% -28.91% -44.05% 232.40% -30.87% -
  Horiz. % 40.80% 47.94% 91.40% 128.57% 229.78% 69.13% 100.00%
P/EPS -7.20 -11.56 -23.19 -72.60 1,478.31 -7.63 -14.63 -37.64%
  QoQ % 37.72% 50.15% 68.06% -104.91% 19,474.97% 47.85% -
  Horiz. % 49.21% 79.02% 158.51% 496.24% -10,104.65% 52.15% 100.00%
EY -13.89 -8.65 -4.31 -1.38 0.07 -13.10 -6.83 60.45%
  QoQ % -60.58% -100.70% -212.32% -2,071.43% 100.53% -91.80% -
  Horiz. % 203.37% 126.65% 63.10% 20.20% -1.02% 191.80% 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 1.21 1.20 1.50 1.55 1.45 1.67 1.79 -22.96%
  QoQ % 0.83% -20.00% -3.23% 6.90% -13.17% -6.70% -
  Horiz. % 67.60% 67.04% 83.80% 86.59% 81.01% 93.30% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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