Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -97.87%    YoY -     5.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 19,013 9,619 43,794 33,146 23,063 13,249 51,934 -48.86%
  QoQ % 97.66% -78.04% 32.12% 43.72% 74.07% -74.49% -
  Horiz. % 36.61% 18.52% 84.33% 63.82% 44.41% 25.51% 100.00%
PBT -7,303 -3,592 -24,370 -6,281 -3,081 223 -6,799 4.89%
  QoQ % -103.31% 85.26% -288.00% -103.86% -1,481.61% 103.28% -
  Horiz. % 107.41% 52.83% 358.44% 92.38% 45.32% -3.28% 100.00%
Tax 0 0 41 -138 -163 -22 -196 -
  QoQ % 0.00% 0.00% 129.71% 15.34% -640.91% 88.78% -
  Horiz. % -0.00% -0.00% -20.92% 70.41% 83.16% 11.22% 100.00%
NP -7,303 -3,592 -24,329 -6,419 -3,244 201 -6,995 2.92%
  QoQ % -103.31% 85.24% -279.02% -97.87% -1,713.93% 102.87% -
  Horiz. % 104.40% 51.35% 347.81% 91.77% 46.38% -2.87% 100.00%
NP to SH -7,303 -3,592 -24,329 -6,419 -3,244 201 -6,957 3.29%
  QoQ % -103.31% 85.24% -279.02% -97.87% -1,713.93% 102.89% -
  Horiz. % 104.97% 51.63% 349.71% 92.27% 46.63% -2.89% 100.00%
Tax Rate - % - % - % - % - % 9.87 % - % -
  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% -
Total Cost 26,316 13,211 68,123 39,565 26,307 13,048 58,929 -41.60%
  QoQ % 99.20% -80.61% 72.18% 50.40% 101.62% -77.86% -
  Horiz. % 44.66% 22.42% 115.60% 67.14% 44.64% 22.14% 100.00%
Net Worth 56,511 61,326 65,283 82,966 78,908 72,360 78,054 -19.39%
  QoQ % -7.85% -6.06% -21.31% 5.14% 9.05% -7.30% -
  Horiz. % 72.40% 78.57% 83.64% 106.29% 101.09% 92.70% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 56,511 61,326 65,283 82,966 78,908 72,360 78,054 -19.39%
  QoQ % -7.85% -6.06% -21.31% 5.14% 9.05% -7.30% -
  Horiz. % 72.40% 78.57% 83.64% 106.29% 101.09% 92.70% 100.00%
NOSH 434,702 438,048 435,223 436,666 438,378 401,999 433,636 0.16%
  QoQ % -0.76% 0.65% -0.33% -0.39% 9.05% -7.30% -
  Horiz. % 100.25% 101.02% 100.37% 100.70% 101.09% 92.70% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -38.41 % -37.34 % -55.55 % -19.37 % -14.07 % 1.52 % -13.47 % 101.22%
  QoQ % -2.87% 32.78% -186.78% -37.67% -1,025.66% 111.28% -
  Horiz. % 285.15% 277.21% 412.40% 143.80% 104.45% -11.28% 100.00%
ROE -12.92 % -5.86 % -37.27 % -7.74 % -4.11 % 0.28 % -8.91 % 28.14%
  QoQ % -120.48% 84.28% -381.52% -88.32% -1,567.86% 103.14% -
  Horiz. % 145.01% 65.77% 418.29% 86.87% 46.13% -3.14% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.37 2.20 10.06 7.59 5.26 3.30 11.98 -48.98%
  QoQ % 98.64% -78.13% 32.54% 44.30% 59.39% -72.45% -
  Horiz. % 36.48% 18.36% 83.97% 63.36% 43.91% 27.55% 100.00%
EPS -1.68 -0.82 -5.59 -1.47 -0.74 0.05 -1.60 3.31%
  QoQ % -104.88% 85.33% -280.27% -98.65% -1,580.00% 103.12% -
  Horiz. % 105.00% 51.25% 349.38% 91.88% 46.25% -3.12% 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 0.1300 0.1400 0.1500 0.1900 0.1800 0.1800 0.1800 -19.52%
  QoQ % -7.14% -6.67% -21.05% 5.56% 0.00% 0.00% -
  Horiz. % 72.22% 77.78% 83.33% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.21 1.12 5.10 3.86 2.68 1.54 6.04 -48.87%
  QoQ % 97.32% -78.04% 32.12% 44.03% 74.03% -74.50% -
  Horiz. % 36.59% 18.54% 84.44% 63.91% 44.37% 25.50% 100.00%
EPS -0.85 -0.42 -2.83 -0.75 -0.38 0.02 -0.81 3.27%
  QoQ % -102.38% 85.16% -277.33% -97.37% -2,000.00% 102.47% -
  Horiz. % 104.94% 51.85% 349.38% 92.59% 46.91% -2.47% 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 0.0658 0.0714 0.0760 0.0966 0.0918 0.0842 0.0908 -19.34%
  QoQ % -7.84% -6.05% -21.33% 5.23% 9.03% -7.27% -
  Horiz. % 72.47% 78.63% 83.70% 106.39% 101.10% 92.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0950 0.1000 0.1400 0.1350 0.1750 0.2000 0.1500 -
P/RPS 2.17 4.55 1.39 1.78 3.33 6.07 1.25 44.49%
  QoQ % -52.31% 227.34% -21.91% -46.55% -45.14% 385.60% -
  Horiz. % 173.60% 364.00% 111.20% 142.40% 266.40% 485.60% 100.00%
P/EPS -5.65 -12.20 -2.50 -9.18 -23.65 400.00 -9.35 -28.55%
  QoQ % 53.69% -388.00% 72.77% 61.18% -105.91% 4,378.07% -
  Horiz. % 60.43% 130.48% 26.74% 98.18% 252.94% -4,278.07% 100.00%
EY -17.68 -8.20 -39.93 -10.89 -4.23 0.25 -10.70 39.81%
  QoQ % -115.61% 79.46% -266.67% -157.45% -1,792.00% 102.34% -
  Horiz. % 165.23% 76.64% 373.18% 101.78% 39.53% -2.34% 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 0.73 0.71 0.93 0.71 0.97 1.11 0.83 -8.21%
  QoQ % 2.82% -23.66% 30.99% -26.80% -12.61% 33.73% -
  Horiz. % 87.95% 85.54% 112.05% 85.54% 116.87% 133.73% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.1400 0.1150 0.1150 0.1550 0.1350 0.1900 0.2100 -
P/RPS 3.20 5.24 1.14 2.04 2.57 5.76 1.75 49.59%
  QoQ % -38.93% 359.65% -44.12% -20.62% -55.38% 229.14% -
  Horiz. % 182.86% 299.43% 65.14% 116.57% 146.86% 329.14% 100.00%
P/EPS -8.33 -14.02 -2.06 -10.54 -18.24 380.00 -13.09 -26.04%
  QoQ % 40.58% -580.58% 80.46% 42.21% -104.80% 3,002.98% -
  Horiz. % 63.64% 107.10% 15.74% 80.52% 139.34% -2,902.98% 100.00%
EY -12.00 -7.13 -48.61 -9.48 -5.48 0.26 -7.64 35.16%
  QoQ % -68.30% 85.33% -412.76% -72.99% -2,207.69% 103.40% -
  Horiz. % 157.07% 93.32% 636.26% 124.08% 71.73% -3.40% 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 1.08 0.82 0.77 0.82 0.75 1.06 1.17 -5.20%
  QoQ % 31.71% 6.49% -6.10% 9.33% -29.25% -9.40% -
  Horiz. % 92.31% 70.09% 65.81% 70.09% 64.10% 90.60% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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