Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -226.69%    YoY -     -57.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 23,668 15,740 6,645 40,120 28,516 19,013 9,619 82.16%
  QoQ % 50.37% 136.87% -83.44% 40.69% 49.98% 97.66% -
  Horiz. % 246.05% 163.63% 69.08% 417.09% 296.45% 197.66% 100.00%
PBT -14,178 -9,350 -4,520 -38,479 -11,678 -7,303 -3,592 149.55%
  QoQ % -51.64% -106.86% 88.25% -229.50% -59.91% -103.31% -
  Horiz. % 394.71% 260.30% 125.84% 1,071.24% 325.11% 203.31% 100.00%
Tax -6 1 0 263 -20 0 0 -
  QoQ % -700.00% 0.00% 0.00% 1,415.00% 0.00% 0.00% -
  Horiz. % 30.00% -5.00% -0.00% -1,315.00% 100.00% - -
NP -14,184 -9,349 -4,520 -38,216 -11,698 -7,303 -3,592 149.62%
  QoQ % -51.72% -106.84% 88.17% -226.69% -60.18% -103.31% -
  Horiz. % 394.88% 260.27% 125.84% 1,063.92% 325.67% 203.31% 100.00%
NP to SH -14,184 -9,349 -4,520 -38,216 -11,698 -7,303 -3,592 149.62%
  QoQ % -51.72% -106.84% 88.17% -226.69% -60.18% -103.31% -
  Horiz. % 394.88% 260.27% 125.84% 1,063.92% 325.67% 203.31% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 37,852 25,089 11,165 78,336 40,214 26,316 13,211 101.60%
  QoQ % 50.87% 124.71% -85.75% 94.80% 52.81% 99.20% -
  Horiz. % 286.52% 189.91% 84.51% 592.96% 304.40% 199.20% 100.00%
Net Worth 23,252 27,497 34,769 26,117 52,184 56,511 61,326 -47.58%
  QoQ % -15.44% -20.92% 33.13% -49.95% -7.66% -7.85% -
  Horiz. % 37.92% 44.84% 56.69% 42.59% 85.09% 92.15% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 23,252 27,497 34,769 26,117 52,184 56,511 61,326 -47.58%
  QoQ % -15.44% -20.92% 33.13% -49.95% -7.66% -7.85% -
  Horiz. % 37.92% 44.84% 56.69% 42.59% 85.09% 92.15% 100.00%
NOSH 465,049 458,284 434,615 435,294 434,869 434,702 438,048 4.06%
  QoQ % 1.48% 5.45% -0.16% 0.10% 0.04% -0.76% -
  Horiz. % 106.16% 104.62% 99.22% 99.37% 99.27% 99.24% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -59.93 % -59.40 % -68.02 % -95.25 % -41.02 % -38.41 % -37.34 % 37.04%
  QoQ % -0.89% 12.67% 28.59% -132.20% -6.80% -2.87% -
  Horiz. % 160.50% 159.08% 182.16% 255.09% 109.86% 102.87% 100.00%
ROE -61.00 % -34.00 % -13.00 % -146.32 % -22.42 % -12.92 % -5.86 % 376.07%
  QoQ % -79.41% -161.54% 91.12% -552.63% -73.53% -120.48% -
  Horiz. % 1,040.96% 580.20% 221.84% 2,496.93% 382.59% 220.48% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.09 3.43 1.53 9.22 6.56 4.37 2.20 74.84%
  QoQ % 48.40% 124.18% -83.41% 40.55% 50.11% 98.64% -
  Horiz. % 231.36% 155.91% 69.55% 419.09% 298.18% 198.64% 100.00%
EPS -3.05 -2.04 -1.04 -8.77 -2.69 -1.68 -0.82 139.87%
  QoQ % -49.51% -96.15% 88.14% -226.02% -60.12% -104.88% -
  Horiz. % 371.95% 248.78% 126.83% 1,069.51% 328.05% 204.88% 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 0.0500 0.0600 0.0800 0.0600 0.1200 0.1300 0.1400 -49.63%
  QoQ % -16.67% -25.00% 33.33% -50.00% -7.69% -7.14% -
  Horiz. % 35.71% 42.86% 57.14% 42.86% 85.71% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.75 1.83 0.77 4.67 3.32 2.21 1.12 81.90%
  QoQ % 50.27% 137.66% -83.51% 40.66% 50.23% 97.32% -
  Horiz. % 245.54% 163.39% 68.75% 416.96% 296.43% 197.32% 100.00%
EPS -1.65 -1.09 -0.53 -4.45 -1.36 -0.85 -0.42 148.77%
  QoQ % -51.38% -105.66% 88.09% -227.21% -60.00% -102.38% -
  Horiz. % 392.86% 259.52% 126.19% 1,059.52% 323.81% 202.38% 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 0.0271 0.0320 0.0405 0.0304 0.0607 0.0658 0.0714 -47.55%
  QoQ % -15.31% -20.99% 33.22% -49.92% -7.75% -7.84% -
  Horiz. % 37.96% 44.82% 56.72% 42.58% 85.01% 92.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2800 0.2800 0.2550 0.1100 0.1300 0.0950 0.1000 -
P/RPS 5.50 8.15 16.68 1.19 1.98 2.17 4.55 13.46%
  QoQ % -32.52% -51.14% 1,301.68% -39.90% -8.76% -52.31% -
  Horiz. % 120.88% 179.12% 366.59% 26.15% 43.52% 47.69% 100.00%
P/EPS -9.18 -13.73 -24.52 -1.25 -4.83 -5.65 -12.20 -17.26%
  QoQ % 33.14% 44.00% -1,861.60% 74.12% 14.51% 53.69% -
  Horiz. % 75.25% 112.54% 200.98% 10.25% 39.59% 46.31% 100.00%
EY -10.89 -7.29 -4.08 -79.81 -20.69 -17.68 -8.20 20.80%
  QoQ % -49.38% -78.68% 94.89% -285.74% -17.02% -115.61% -
  Horiz. % 132.80% 88.90% 49.76% 973.29% 252.32% 215.61% 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 5.60 4.67 3.19 1.83 1.08 0.73 0.71 295.74%
  QoQ % 19.91% 46.39% 74.32% 69.44% 47.95% 2.82% -
  Horiz. % 788.73% 657.75% 449.30% 257.75% 152.11% 102.82% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 -
Price 0.4350 0.2500 0.2550 0.1900 0.1200 0.1400 0.1150 -
P/RPS 8.55 7.28 16.68 2.06 1.83 3.20 5.24 38.56%
  QoQ % 17.45% -56.35% 709.71% 12.57% -42.81% -38.93% -
  Horiz. % 163.17% 138.93% 318.32% 39.31% 34.92% 61.07% 100.00%
P/EPS -14.26 -12.25 -24.52 -2.16 -4.46 -8.33 -14.02 1.14%
  QoQ % -16.41% 50.04% -1,035.19% 51.57% 46.46% 40.58% -
  Horiz. % 101.71% 87.38% 174.89% 15.41% 31.81% 59.42% 100.00%
EY -7.01 -8.16 -4.08 -46.21 -22.42 -12.00 -7.13 -1.12%
  QoQ % 14.09% -100.00% 91.17% -106.11% -86.83% -68.30% -
  Horiz. % 98.32% 114.45% 57.22% 648.11% 314.45% 168.30% 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 8.70 4.17 3.19 3.17 1.00 1.08 0.82 382.15%
  QoQ % 108.63% 30.72% 0.63% 217.00% -7.41% 31.71% -
  Horiz. % 1,060.98% 508.54% 389.02% 386.59% 121.95% 131.71% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers