Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -91.22%    YoY -     4.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,401 35,861 26,151 11,772 58,943 46,062 31,570 32.86%
  QoQ % 34.97% 37.13% 122.15% -80.03% 27.96% 45.90% -
  Horiz. % 153.31% 113.59% 82.83% 37.29% 186.71% 145.90% 100.00%
PBT -2,924 -1,647 1,000 628 6,798 4,859 3,725 -
  QoQ % -77.53% -264.70% 59.24% -90.76% 39.91% 30.44% -
  Horiz. % -78.50% -44.21% 26.85% 16.86% 182.50% 130.44% 100.00%
Tax -965 -185 -34 -2 -18 -103 -78 432.47%
  QoQ % -421.62% -444.12% -1,600.00% 88.89% 82.52% -32.05% -
  Horiz. % 1,237.18% 237.18% 43.59% 2.56% 23.08% 132.05% 100.00%
NP -3,889 -1,832 966 626 6,780 4,756 3,647 -
  QoQ % -112.28% -289.65% 54.31% -90.77% 42.56% 30.41% -
  Horiz. % -106.64% -50.23% 26.49% 17.16% 185.91% 130.41% 100.00%
NP to SH -3,930 -1,832 966 595 6,780 4,756 3,647 -
  QoQ % -114.52% -289.65% 62.35% -91.22% 42.56% 30.41% -
  Horiz. % -107.76% -50.23% 26.49% 16.31% 185.91% 130.41% 100.00%
Tax Rate - % - % 3.40 % 0.32 % 0.26 % 2.12 % 2.09 % -
  QoQ % 0.00% 0.00% 962.50% 23.08% -87.74% 1.44% -
  Horiz. % 0.00% 0.00% 162.68% 15.31% 12.44% 101.44% 100.00%
Total Cost 52,290 37,693 25,185 11,146 52,163 41,306 27,923 51.75%
  QoQ % 38.73% 49.66% 125.96% -78.63% 26.28% 47.93% -
  Horiz. % 187.26% 134.99% 90.19% 39.92% 186.81% 147.93% 100.00%
Net Worth 73,897 88,076 93,483 61,979 63,635 61,288 58,743 16.48%
  QoQ % -16.10% -5.78% 50.83% -2.60% 3.83% 4.33% -
  Horiz. % 125.80% 149.93% 159.14% 105.51% 108.33% 104.33% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,542 5,284 4,674 3,718 3,671 3,677 3,671 31.50%
  QoQ % 4.88% 13.06% 25.69% 1.29% -0.16% 0.16% -
  Horiz. % 150.96% 143.94% 127.31% 101.29% 99.99% 100.16% 100.00%
Div Payout % - % - % 483.87 % 625.00 % 54.15 % 77.32 % 100.67 % -
  QoQ % 0.00% 0.00% -22.58% 1,054.20% -29.97% -23.19% -
  Horiz. % 0.00% 0.00% 480.65% 620.84% 53.79% 76.81% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 73,897 88,076 93,483 61,979 63,635 61,288 58,743 16.48%
  QoQ % -16.10% -5.78% 50.83% -2.60% 3.83% 4.33% -
  Horiz. % 125.80% 149.93% 159.14% 105.51% 108.33% 104.33% 100.00%
NOSH 369,489 352,307 311,612 247,916 244,750 245,154 244,765 31.50%
  QoQ % 4.88% 13.06% 25.69% 1.29% -0.16% 0.16% -
  Horiz. % 150.96% 143.94% 127.31% 101.29% 99.99% 100.16% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.03 % -5.11 % 3.69 % 5.32 % 11.50 % 10.33 % 11.55 % -
  QoQ % -57.14% -238.48% -30.64% -53.74% 11.33% -10.56% -
  Horiz. % -69.52% -44.24% 31.95% 46.06% 99.57% 89.44% 100.00%
ROE -5.32 % -2.08 % 1.03 % 0.96 % 10.65 % 7.76 % 6.21 % -
  QoQ % -155.77% -301.94% 7.29% -90.99% 37.24% 24.96% -
  Horiz. % -85.67% -33.49% 16.59% 15.46% 171.50% 124.96% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.10 10.18 8.39 4.75 24.08 18.79 12.90 1.03%
  QoQ % 28.68% 21.33% 76.63% -80.27% 28.15% 45.66% -
  Horiz. % 101.55% 78.91% 65.04% 36.82% 186.67% 145.66% 100.00%
EPS -1.06 -0.52 0.31 0.24 2.77 1.94 1.49 -
  QoQ % -103.85% -267.74% 29.17% -91.34% 42.78% 30.20% -
  Horiz. % -71.14% -34.90% 20.81% 16.11% 185.91% 130.20% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2000 0.2500 0.3000 0.2500 0.2600 0.2500 0.2400 -11.42%
  QoQ % -20.00% -16.67% 20.00% -3.85% 4.00% 4.17% -
  Horiz. % 83.33% 104.17% 125.00% 104.17% 108.33% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.63 4.17 3.04 1.37 6.86 5.36 3.67 32.91%
  QoQ % 35.01% 37.17% 121.90% -80.03% 27.99% 46.05% -
  Horiz. % 153.41% 113.62% 82.83% 37.33% 186.92% 146.05% 100.00%
EPS -0.46 -0.21 0.11 0.07 0.79 0.55 0.42 -
  QoQ % -119.05% -290.91% 57.14% -91.14% 43.64% 30.95% -
  Horiz. % -109.52% -50.00% 26.19% 16.67% 188.10% 130.95% 100.00%
DPS 0.65 0.62 0.54 0.43 0.43 0.43 0.43 31.61%
  QoQ % 4.84% 14.81% 25.58% 0.00% 0.00% 0.00% -
  Horiz. % 151.16% 144.19% 125.58% 100.00% 100.00% 100.00% 100.00%
NAPS 0.0860 0.1025 0.1088 0.0721 0.0741 0.0713 0.0684 16.44%
  QoQ % -16.10% -5.79% 50.90% -2.70% 3.93% 4.24% -
  Horiz. % 125.73% 149.85% 159.06% 105.41% 108.33% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4100 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 -
P/RPS 3.13 3.88 4.05 7.06 1.41 1.81 2.40 19.31%
  QoQ % -19.33% -4.20% -42.63% 400.71% -22.10% -24.58% -
  Horiz. % 130.42% 161.67% 168.75% 294.17% 58.75% 75.42% 100.00%
P/EPS -38.55 -75.96 109.68 139.58 12.27 17.53 20.81 -
  QoQ % 49.25% -169.26% -21.42% 1,037.57% -30.01% -15.76% -
  Horiz. % -185.25% -365.02% 527.05% 670.74% 58.96% 84.24% 100.00%
EY -2.59 -1.32 0.91 0.72 8.15 5.71 4.81 -
  QoQ % -96.21% -245.05% 26.39% -91.17% 42.73% 18.71% -
  Horiz. % -53.85% -27.44% 18.92% 14.97% 169.44% 118.71% 100.00%
DY 3.66 3.80 4.41 4.48 4.41 4.41 4.84 -16.96%
  QoQ % -3.68% -13.83% -1.56% 1.59% 0.00% -8.88% -
  Horiz. % 75.62% 78.51% 91.12% 92.56% 91.12% 91.12% 100.00%
P/NAPS 2.05 1.58 1.13 1.34 1.31 1.36 1.29 36.06%
  QoQ % 29.75% 39.82% -15.67% 2.29% -3.68% 5.43% -
  Horiz. % 158.91% 122.48% 87.60% 103.88% 101.55% 105.43% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 -
Price 0.4000 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 -
P/RPS 3.05 4.08 4.35 5.48 1.37 1.86 3.02 0.66%
  QoQ % -25.25% -6.21% -20.62% 300.00% -26.34% -38.41% -
  Horiz. % 100.99% 135.10% 144.04% 181.46% 45.36% 61.59% 100.00%
P/EPS -37.61 -79.81 117.74 108.33 11.91 18.04 26.17 -
  QoQ % 52.88% -167.78% 8.69% 809.57% -33.98% -31.07% -
  Horiz. % -143.71% -304.97% 449.90% 413.95% 45.51% 68.93% 100.00%
EY -2.66 -1.25 0.85 0.92 8.39 5.54 3.82 -
  QoQ % -112.80% -247.06% -7.61% -89.03% 51.44% 45.03% -
  Horiz. % -69.63% -32.72% 22.25% 24.08% 219.63% 145.03% 100.00%
DY 3.75 3.61 4.11 5.77 4.55 4.29 3.85 -1.73%
  QoQ % 3.88% -12.17% -28.77% 26.81% 6.06% 11.43% -
  Horiz. % 97.40% 93.77% 106.75% 149.87% 118.18% 111.43% 100.00%
P/NAPS 2.00 1.66 1.22 1.04 1.27 1.40 1.63 14.57%
  QoQ % 20.48% 36.07% 17.31% -18.11% -9.29% -14.11% -
  Horiz. % 122.70% 101.84% 74.85% 63.80% 77.91% 85.89% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers