Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -289.65%    YoY -     -138.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,079 13,311 48,401 35,861 26,151 11,772 58,943 -40.55%
  QoQ % 103.43% -72.50% 34.97% 37.13% 122.15% -80.03% -
  Horiz. % 45.94% 22.58% 82.11% 60.84% 44.37% 19.97% 100.00%
PBT -2,852 357 -2,924 -1,647 1,000 628 6,798 -
  QoQ % -898.88% 112.21% -77.53% -264.70% 59.24% -90.76% -
  Horiz. % -41.95% 5.25% -43.01% -24.23% 14.71% 9.24% 100.00%
Tax 73 85 -965 -185 -34 -2 -18 -
  QoQ % -14.12% 108.81% -421.62% -444.12% -1,600.00% 88.89% -
  Horiz. % -405.56% -472.22% 5,361.11% 1,027.78% 188.89% 11.11% 100.00%
NP -2,779 442 -3,889 -1,832 966 626 6,780 -
  QoQ % -728.73% 111.37% -112.28% -289.65% 54.31% -90.77% -
  Horiz. % -40.99% 6.52% -57.36% -27.02% 14.25% 9.23% 100.00%
NP to SH -2,891 424 -3,930 -1,832 966 595 6,780 -
  QoQ % -781.84% 110.79% -114.52% -289.65% 62.35% -91.22% -
  Horiz. % -42.64% 6.25% -57.96% -27.02% 14.25% 8.78% 100.00%
Tax Rate - % -23.81 % - % - % 3.40 % 0.32 % 0.26 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 962.50% 23.08% -
  Horiz. % 0.00% -9,157.69% 0.00% 0.00% 1,307.69% 123.08% 100.00%
Total Cost 29,858 12,869 52,290 37,693 25,185 11,146 52,163 -31.13%
  QoQ % 132.01% -75.39% 38.73% 49.66% 125.96% -78.63% -
  Horiz. % 57.24% 24.67% 100.24% 72.26% 48.28% 21.37% 100.00%
Net Worth 81,983 84,799 73,897 88,076 93,483 61,979 63,635 18.46%
  QoQ % -3.32% 14.75% -16.10% -5.78% 50.83% -2.60% -
  Horiz. % 128.83% 133.26% 116.13% 138.41% 146.91% 97.40% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,542 5,284 4,674 3,718 3,671 -
  QoQ % 0.00% 0.00% 4.88% 13.06% 25.69% 1.29% -
  Horiz. % 0.00% 0.00% 150.97% 143.95% 127.32% 101.29% 100.00%
Div Payout % - % - % - % - % 483.87 % 625.00 % 54.15 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.58% 1,054.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 893.57% 1,154.20% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,983 84,799 73,897 88,076 93,483 61,979 63,635 18.46%
  QoQ % -3.32% 14.75% -16.10% -5.78% 50.83% -2.60% -
  Horiz. % 128.83% 133.26% 116.13% 138.41% 146.91% 97.40% 100.00%
NOSH 431,492 423,999 369,489 352,307 311,612 247,916 244,750 46.09%
  QoQ % 1.77% 14.75% 4.88% 13.06% 25.69% 1.29% -
  Horiz. % 176.30% 173.24% 150.97% 143.95% 127.32% 101.29% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -10.26 % 3.32 % -8.03 % -5.11 % 3.69 % 5.32 % 11.50 % -
  QoQ % -409.04% 141.34% -57.14% -238.48% -30.64% -53.74% -
  Horiz. % -89.22% 28.87% -69.83% -44.43% 32.09% 46.26% 100.00%
ROE -3.53 % 0.50 % -5.32 % -2.08 % 1.03 % 0.96 % 10.65 % -
  QoQ % -806.00% 109.40% -155.77% -301.94% 7.29% -90.99% -
  Horiz. % -33.15% 4.69% -49.95% -19.53% 9.67% 9.01% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.28 3.14 13.10 10.18 8.39 4.75 24.08 -59.28%
  QoQ % 100.00% -76.03% 28.68% 21.33% 76.63% -80.27% -
  Horiz. % 26.08% 13.04% 54.40% 42.28% 34.84% 19.73% 100.00%
EPS -0.67 0.10 -1.06 -0.52 0.31 0.24 2.77 -
  QoQ % -770.00% 109.43% -103.85% -267.74% 29.17% -91.34% -
  Horiz. % -24.19% 3.61% -38.27% -18.77% 11.19% 8.66% 100.00%
DPS 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1900 0.2000 0.2000 0.2500 0.3000 0.2500 0.2600 -18.92%
  QoQ % -5.00% 0.00% -20.00% -16.67% 20.00% -3.85% -
  Horiz. % 73.08% 76.92% 76.92% 96.15% 115.38% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.15 1.55 5.63 4.17 3.04 1.37 6.86 -40.57%
  QoQ % 103.23% -72.47% 35.01% 37.17% 121.90% -80.03% -
  Horiz. % 45.92% 22.59% 82.07% 60.79% 44.31% 19.97% 100.00%
EPS -0.34 0.05 -0.46 -0.21 0.11 0.07 0.79 -
  QoQ % -780.00% 110.87% -119.05% -290.91% 57.14% -91.14% -
  Horiz. % -43.04% 6.33% -58.23% -26.58% 13.92% 8.86% 100.00%
DPS 0.00 0.00 0.65 0.62 0.54 0.43 0.43 -
  QoQ % 0.00% 0.00% 4.84% 14.81% 25.58% 0.00% -
  Horiz. % 0.00% 0.00% 151.16% 144.19% 125.58% 100.00% 100.00%
NAPS 0.0954 0.0987 0.0860 0.1025 0.1088 0.0721 0.0741 18.40%
  QoQ % -3.34% 14.77% -16.10% -5.79% 50.90% -2.70% -
  Horiz. % 128.74% 133.20% 116.06% 138.33% 146.83% 97.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3900 0.3800 0.4100 0.3950 0.3400 0.3350 0.3400 -
P/RPS 6.21 12.10 3.13 3.88 4.05 7.06 1.41 169.42%
  QoQ % -48.68% 286.58% -19.33% -4.20% -42.63% 400.71% -
  Horiz. % 440.43% 858.16% 221.99% 275.18% 287.23% 500.71% 100.00%
P/EPS -58.21 380.00 -38.55 -75.96 109.68 139.58 12.27 -
  QoQ % -115.32% 1,085.73% 49.25% -169.26% -21.42% 1,037.57% -
  Horiz. % -474.41% 3,096.98% -314.18% -619.07% 893.89% 1,137.57% 100.00%
EY -1.72 0.26 -2.59 -1.32 0.91 0.72 8.15 -
  QoQ % -761.54% 110.04% -96.21% -245.05% 26.39% -91.17% -
  Horiz. % -21.10% 3.19% -31.78% -16.20% 11.17% 8.83% 100.00%
DY 0.00 0.00 3.66 3.80 4.41 4.48 4.41 -
  QoQ % 0.00% 0.00% -3.68% -13.83% -1.56% 1.59% -
  Horiz. % 0.00% 0.00% 82.99% 86.17% 100.00% 101.59% 100.00%
P/NAPS 2.05 1.90 2.05 1.58 1.13 1.34 1.31 34.90%
  QoQ % 7.89% -7.32% 29.75% 39.82% -15.67% 2.29% -
  Horiz. % 156.49% 145.04% 156.49% 120.61% 86.26% 102.29% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.3700 0.4000 0.4000 0.4150 0.3650 0.2600 0.3300 -
P/RPS 5.90 12.74 3.05 4.08 4.35 5.48 1.37 165.41%
  QoQ % -53.69% 317.70% -25.25% -6.21% -20.62% 300.00% -
  Horiz. % 430.66% 929.93% 222.63% 297.81% 317.52% 400.00% 100.00%
P/EPS -55.22 400.00 -37.61 -79.81 117.74 108.33 11.91 -
  QoQ % -113.80% 1,163.55% 52.88% -167.78% 8.69% 809.57% -
  Horiz. % -463.64% 3,358.52% -315.79% -670.11% 988.58% 909.57% 100.00%
EY -1.81 0.25 -2.66 -1.25 0.85 0.92 8.39 -
  QoQ % -824.00% 109.40% -112.80% -247.06% -7.61% -89.03% -
  Horiz. % -21.57% 2.98% -31.70% -14.90% 10.13% 10.97% 100.00%
DY 0.00 0.00 3.75 3.61 4.11 5.77 4.55 -
  QoQ % 0.00% 0.00% 3.88% -12.17% -28.77% 26.81% -
  Horiz. % 0.00% 0.00% 82.42% 79.34% 90.33% 126.81% 100.00%
P/NAPS 1.95 2.00 2.00 1.66 1.22 1.04 1.27 33.20%
  QoQ % -2.50% 0.00% 20.48% 36.07% 17.31% -18.11% -
  Horiz. % 153.54% 157.48% 157.48% 130.71% 96.06% 81.89% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers