Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -279.02%    YoY -     -249.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 28,516 19,013 9,619 43,794 33,146 23,063 13,249 66.47%
  QoQ % 49.98% 97.66% -78.04% 32.12% 43.72% 74.07% -
  Horiz. % 215.23% 143.51% 72.60% 330.55% 250.18% 174.07% 100.00%
PBT -11,678 -7,303 -3,592 -24,370 -6,281 -3,081 223 -
  QoQ % -59.91% -103.31% 85.26% -288.00% -103.86% -1,481.61% -
  Horiz. % -5,236.77% -3,274.89% -1,610.76% -10,928.25% -2,816.59% -1,381.61% 100.00%
Tax -20 0 0 41 -138 -163 -22 -6.14%
  QoQ % 0.00% 0.00% 0.00% 129.71% 15.34% -640.91% -
  Horiz. % 90.91% -0.00% -0.00% -186.36% 627.27% 740.91% 100.00%
NP -11,698 -7,303 -3,592 -24,329 -6,419 -3,244 201 -
  QoQ % -60.18% -103.31% 85.24% -279.02% -97.87% -1,713.93% -
  Horiz. % -5,819.90% -3,633.33% -1,787.06% -12,103.98% -3,193.53% -1,613.93% 100.00%
NP to SH -11,698 -7,303 -3,592 -24,329 -6,419 -3,244 201 -
  QoQ % -60.18% -103.31% 85.24% -279.02% -97.87% -1,713.93% -
  Horiz. % -5,819.90% -3,633.33% -1,787.06% -12,103.98% -3,193.53% -1,613.93% 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% 0.00% 100.00%
Total Cost 40,214 26,316 13,211 68,123 39,565 26,307 13,048 111.35%
  QoQ % 52.81% 99.20% -80.61% 72.18% 50.40% 101.62% -
  Horiz. % 308.20% 201.69% 101.25% 522.10% 303.23% 201.62% 100.00%
Net Worth 52,184 56,511 61,326 65,283 82,966 78,908 72,360 -19.53%
  QoQ % -7.66% -7.85% -6.06% -21.31% 5.14% 9.05% -
  Horiz. % 72.12% 78.10% 84.75% 90.22% 114.66% 109.05% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,184 56,511 61,326 65,283 82,966 78,908 72,360 -19.53%
  QoQ % -7.66% -7.85% -6.06% -21.31% 5.14% 9.05% -
  Horiz. % 72.12% 78.10% 84.75% 90.22% 114.66% 109.05% 100.00%
NOSH 434,869 434,702 438,048 435,223 436,666 438,378 401,999 5.36%
  QoQ % 0.04% -0.76% 0.65% -0.33% -0.39% 9.05% -
  Horiz. % 108.18% 108.13% 108.97% 108.26% 108.62% 109.05% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -41.02 % -38.41 % -37.34 % -55.55 % -19.37 % -14.07 % 1.52 % -
  QoQ % -6.80% -2.87% 32.78% -186.78% -37.67% -1,025.66% -
  Horiz. % -2,698.68% -2,526.97% -2,456.58% -3,654.60% -1,274.34% -925.66% 100.00%
ROE -22.42 % -12.92 % -5.86 % -37.27 % -7.74 % -4.11 % 0.28 % -
  QoQ % -73.53% -120.48% 84.28% -381.52% -88.32% -1,567.86% -
  Horiz. % -8,007.14% -4,614.29% -2,092.86% -13,310.71% -2,764.29% -1,467.86% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.56 4.37 2.20 10.06 7.59 5.26 3.30 57.90%
  QoQ % 50.11% 98.64% -78.13% 32.54% 44.30% 59.39% -
  Horiz. % 198.79% 132.42% 66.67% 304.85% 230.00% 159.39% 100.00%
EPS -2.69 -1.68 -0.82 -5.59 -1.47 -0.74 0.05 -
  QoQ % -60.12% -104.88% 85.33% -280.27% -98.65% -1,580.00% -
  Horiz. % -5,380.00% -3,360.00% -1,640.00% -11,180.00% -2,940.00% -1,480.00% 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 0.1200 0.1300 0.1400 0.1500 0.1900 0.1800 0.1800 -23.63%
  QoQ % -7.69% -7.14% -6.67% -21.05% 5.56% 0.00% -
  Horiz. % 66.67% 72.22% 77.78% 83.33% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.32 2.21 1.12 5.10 3.86 2.68 1.54 66.65%
  QoQ % 50.23% 97.32% -78.04% 32.12% 44.03% 74.03% -
  Horiz. % 215.58% 143.51% 72.73% 331.17% 250.65% 174.03% 100.00%
EPS -1.36 -0.85 -0.42 -2.83 -0.75 -0.38 0.02 -
  QoQ % -60.00% -102.38% 85.16% -277.33% -97.37% -2,000.00% -
  Horiz. % -6,800.00% -4,250.00% -2,100.00% -14,150.00% -3,750.00% -1,900.00% 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 0.0607 0.0658 0.0714 0.0760 0.0966 0.0918 0.0842 -19.55%
  QoQ % -7.75% -7.84% -6.05% -21.33% 5.23% 9.03% -
  Horiz. % 72.09% 78.15% 84.80% 90.26% 114.73% 109.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1300 0.0950 0.1000 0.1400 0.1350 0.1750 0.2000 -
P/RPS 1.98 2.17 4.55 1.39 1.78 3.33 6.07 -52.52%
  QoQ % -8.76% -52.31% 227.34% -21.91% -46.55% -45.14% -
  Horiz. % 32.62% 35.75% 74.96% 22.90% 29.32% 54.86% 100.00%
P/EPS -4.83 -5.65 -12.20 -2.50 -9.18 -23.65 400.00 -
  QoQ % 14.51% 53.69% -388.00% 72.77% 61.18% -105.91% -
  Horiz. % -1.21% -1.41% -3.05% -0.62% -2.30% -5.91% 100.00%
EY -20.69 -17.68 -8.20 -39.93 -10.89 -4.23 0.25 -
  QoQ % -17.02% -115.61% 79.46% -266.67% -157.45% -1,792.00% -
  Horiz. % -8,276.00% -7,072.00% -3,280.00% -15,972.00% -4,356.00% -1,692.00% 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 1.08 0.73 0.71 0.93 0.71 0.97 1.11 -1.81%
  QoQ % 47.95% 2.82% -23.66% 30.99% -26.80% -12.61% -
  Horiz. % 97.30% 65.77% 63.96% 83.78% 63.96% 87.39% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.1200 0.1400 0.1150 0.1150 0.1550 0.1350 0.1900 -
P/RPS 1.83 3.20 5.24 1.14 2.04 2.57 5.76 -53.34%
  QoQ % -42.81% -38.93% 359.65% -44.12% -20.62% -55.38% -
  Horiz. % 31.77% 55.56% 90.97% 19.79% 35.42% 44.62% 100.00%
P/EPS -4.46 -8.33 -14.02 -2.06 -10.54 -18.24 380.00 -
  QoQ % 46.46% 40.58% -580.58% 80.46% 42.21% -104.80% -
  Horiz. % -1.17% -2.19% -3.69% -0.54% -2.77% -4.80% 100.00%
EY -22.42 -12.00 -7.13 -48.61 -9.48 -5.48 0.26 -
  QoQ % -86.83% -68.30% 85.33% -412.76% -72.99% -2,207.69% -
  Horiz. % -8,623.08% -4,615.38% -2,742.31% -18,696.15% -3,646.15% -2,107.69% 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 1.00 1.08 0.82 0.77 0.82 0.75 1.06 -3.80%
  QoQ % -7.41% 31.71% 6.49% -6.10% 9.33% -29.25% -
  Horiz. % 94.34% 101.89% 77.36% 72.64% 77.36% 70.75% 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