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 - 835,826
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers