Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -2.44%    YoY -     -77.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 33,146 23,063 13,249 51,934 38,707 27,079 13,311 83.61%
  QoQ % 43.72% 74.07% -74.49% 34.17% 42.94% 103.43% -
  Horiz. % 249.01% 173.26% 99.53% 390.16% 290.79% 203.43% 100.00%
PBT -6,281 -3,081 223 -6,799 -6,705 -2,852 357 -
  QoQ % -103.86% -1,481.61% 103.28% -1.40% -135.10% -898.88% -
  Horiz. % -1,759.38% -863.03% 62.46% -1,904.48% -1,878.15% -798.88% 100.00%
Tax -138 -163 -22 -196 49 73 85 -
  QoQ % 15.34% -640.91% 88.78% -500.00% -32.88% -14.12% -
  Horiz. % -162.35% -191.76% -25.88% -230.59% 57.65% 85.88% 100.00%
NP -6,419 -3,244 201 -6,995 -6,656 -2,779 442 -
  QoQ % -97.87% -1,713.93% 102.87% -5.09% -139.51% -728.73% -
  Horiz. % -1,452.26% -733.94% 45.48% -1,582.58% -1,505.88% -628.73% 100.00%
NP to SH -6,419 -3,244 201 -6,957 -6,791 -2,891 424 -
  QoQ % -97.87% -1,713.93% 102.89% -2.44% -134.90% -781.84% -
  Horiz. % -1,513.92% -765.09% 47.41% -1,640.80% -1,601.65% -681.84% 100.00%
Tax Rate - % - % 9.87 % - % - % - % -23.81 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -41.45% 0.00% 0.00% 0.00% 100.00%
Total Cost 39,565 26,307 13,048 58,929 45,363 29,858 12,869 111.29%
  QoQ % 50.40% 101.62% -77.86% 29.91% 51.93% 132.01% -
  Horiz. % 307.44% 204.42% 101.39% 457.91% 352.50% 232.01% 100.00%
Net Worth 82,966 78,908 72,360 78,054 82,710 81,983 84,799 -1.45%
  QoQ % 5.14% 9.05% -7.30% -5.63% 0.89% -3.32% -
  Horiz. % 97.84% 93.05% 85.33% 92.05% 97.54% 96.68% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 82,966 78,908 72,360 78,054 82,710 81,983 84,799 -1.45%
  QoQ % 5.14% 9.05% -7.30% -5.63% 0.89% -3.32% -
  Horiz. % 97.84% 93.05% 85.33% 92.05% 97.54% 96.68% 100.00%
NOSH 436,666 438,378 401,999 433,636 435,320 431,492 423,999 1.98%
  QoQ % -0.39% 9.05% -7.30% -0.39% 0.89% 1.77% -
  Horiz. % 102.99% 103.39% 94.81% 102.27% 102.67% 101.77% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -19.37 % -14.07 % 1.52 % -13.47 % -17.20 % -10.26 % 3.32 % -
  QoQ % -37.67% -1,025.66% 111.28% 21.69% -67.64% -409.04% -
  Horiz. % -583.43% -423.80% 45.78% -405.72% -518.07% -309.04% 100.00%
ROE -7.74 % -4.11 % 0.28 % -8.91 % -8.21 % -3.53 % 0.50 % -
  QoQ % -88.32% -1,567.86% 103.14% -8.53% -132.58% -806.00% -
  Horiz. % -1,548.00% -822.00% 56.00% -1,782.00% -1,642.00% -706.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.59 5.26 3.30 11.98 8.89 6.28 3.14 80.01%
  QoQ % 44.30% 59.39% -72.45% 34.76% 41.56% 100.00% -
  Horiz. % 241.72% 167.52% 105.10% 381.53% 283.12% 200.00% 100.00%
EPS -1.47 -0.74 0.05 -1.60 -1.56 -0.67 0.10 -
  QoQ % -98.65% -1,580.00% 103.12% -2.56% -132.84% -770.00% -
  Horiz. % -1,470.00% -740.00% 50.00% -1,600.00% -1,560.00% -670.00% 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 0.1900 0.1800 0.1800 0.1800 0.1900 0.1900 0.2000 -3.36%
  QoQ % 5.56% 0.00% 0.00% -5.26% 0.00% -5.00% -
  Horiz. % 95.00% 90.00% 90.00% 90.00% 95.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.86 2.68 1.54 6.04 4.50 3.15 1.55 83.62%
  QoQ % 44.03% 74.03% -74.50% 34.22% 42.86% 103.23% -
  Horiz. % 249.03% 172.90% 99.35% 389.68% 290.32% 203.23% 100.00%
EPS -0.75 -0.38 0.02 -0.81 -0.79 -0.34 0.05 -
  QoQ % -97.37% -2,000.00% 102.47% -2.53% -132.35% -780.00% -
  Horiz. % -1,500.00% -760.00% 40.00% -1,620.00% -1,580.00% -680.00% 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 0.0966 0.0918 0.0842 0.0908 0.0963 0.0954 0.0987 -1.42%
  QoQ % 5.23% 9.03% -7.27% -5.71% 0.94% -3.34% -
  Horiz. % 97.87% 93.01% 85.31% 92.00% 97.57% 96.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1350 0.1750 0.2000 0.1500 0.2950 0.3900 0.3800 -
P/RPS 1.78 3.33 6.07 1.25 3.32 6.21 12.10 -72.10%
  QoQ % -46.55% -45.14% 385.60% -62.35% -46.54% -48.68% -
  Horiz. % 14.71% 27.52% 50.17% 10.33% 27.44% 51.32% 100.00%
P/EPS -9.18 -23.65 400.00 -9.35 -18.91 -58.21 380.00 -
  QoQ % 61.18% -105.91% 4,378.07% 50.56% 67.51% -115.32% -
  Horiz. % -2.42% -6.22% 105.26% -2.46% -4.98% -15.32% 100.00%
EY -10.89 -4.23 0.25 -10.70 -5.29 -1.72 0.26 -
  QoQ % -157.45% -1,792.00% 102.34% -102.27% -207.56% -761.54% -
  Horiz. % -4,188.46% -1,626.92% 96.15% -4,115.38% -2,034.62% -661.54% 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 0.71 0.97 1.11 0.83 1.55 2.05 1.90 -48.09%
  QoQ % -26.80% -12.61% 33.73% -46.45% -24.39% 7.89% -
  Horiz. % 37.37% 51.05% 58.42% 43.68% 81.58% 107.89% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.1550 0.1350 0.1900 0.2100 0.2100 0.3700 0.4000 -
P/RPS 2.04 2.57 5.76 1.75 2.36 5.90 12.74 -70.48%
  QoQ % -20.62% -55.38% 229.14% -25.85% -60.00% -53.69% -
  Horiz. % 16.01% 20.17% 45.21% 13.74% 18.52% 46.31% 100.00%
P/EPS -10.54 -18.24 380.00 -13.09 -13.46 -55.22 400.00 -
  QoQ % 42.21% -104.80% 3,002.98% 2.75% 75.62% -113.80% -
  Horiz. % -2.63% -4.56% 95.00% -3.27% -3.37% -13.81% 100.00%
EY -9.48 -5.48 0.26 -7.64 -7.43 -1.81 0.25 -
  QoQ % -72.99% -2,207.69% 103.40% -2.83% -310.50% -824.00% -
  Horiz. % -3,792.00% -2,192.00% 104.00% -3,056.00% -2,972.00% -724.00% 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 0.82 0.75 1.06 1.17 1.11 1.95 2.00 -44.78%
  QoQ % 9.33% -29.25% -9.40% 5.41% -43.08% -2.50% -
  Horiz. % 41.00% 37.50% 53.00% 58.50% 55.50% 97.50% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers