Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     110.79%    YoY -     -28.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 51,934 38,707 27,079 13,311 48,401 35,861 26,151 57.80%
  QoQ % 34.17% 42.94% 103.43% -72.50% 34.97% 37.13% -
  Horiz. % 198.59% 148.01% 103.55% 50.90% 185.08% 137.13% 100.00%
PBT -6,799 -6,705 -2,852 357 -2,924 -1,647 1,000 -
  QoQ % -1.40% -135.10% -898.88% 112.21% -77.53% -264.70% -
  Horiz. % -679.90% -670.50% -285.20% 35.70% -292.40% -164.70% 100.00%
Tax -196 49 73 85 -965 -185 -34 220.48%
  QoQ % -500.00% -32.88% -14.12% 108.81% -421.62% -444.12% -
  Horiz. % 576.47% -144.12% -214.71% -250.00% 2,838.24% 544.12% 100.00%
NP -6,995 -6,656 -2,779 442 -3,889 -1,832 966 -
  QoQ % -5.09% -139.51% -728.73% 111.37% -112.28% -289.65% -
  Horiz. % -724.12% -689.03% -287.68% 45.76% -402.59% -189.65% 100.00%
NP to SH -6,957 -6,791 -2,891 424 -3,930 -1,832 966 -
  QoQ % -2.44% -134.90% -781.84% 110.79% -114.52% -289.65% -
  Horiz. % -720.19% -703.00% -299.28% 43.89% -406.83% -189.65% 100.00%
Tax Rate - % - % - % -23.81 % - % - % 3.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -700.29% 0.00% 0.00% 100.00%
Total Cost 58,929 45,363 29,858 12,869 52,290 37,693 25,185 75.98%
  QoQ % 29.91% 51.93% 132.01% -75.39% 38.73% 49.66% -
  Horiz. % 233.98% 180.12% 118.55% 51.10% 207.62% 149.66% 100.00%
Net Worth 78,054 82,710 81,983 84,799 73,897 88,076 93,483 -11.30%
  QoQ % -5.63% 0.89% -3.32% 14.75% -16.10% -5.78% -
  Horiz. % 83.50% 88.48% 87.70% 90.71% 79.05% 94.22% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 5,542 5,284 4,674 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.88% 13.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 118.57% 113.06% 100.00%
Div Payout % - % - % - % - % - % - % 483.87 % -
  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%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 78,054 82,710 81,983 84,799 73,897 88,076 93,483 -11.30%
  QoQ % -5.63% 0.89% -3.32% 14.75% -16.10% -5.78% -
  Horiz. % 83.50% 88.48% 87.70% 90.71% 79.05% 94.22% 100.00%
NOSH 433,636 435,320 431,492 423,999 369,489 352,307 311,612 24.57%
  QoQ % -0.39% 0.89% 1.77% 14.75% 4.88% 13.06% -
  Horiz. % 139.16% 139.70% 138.47% 136.07% 118.57% 113.06% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.47 % -17.20 % -10.26 % 3.32 % -8.03 % -5.11 % 3.69 % -
  QoQ % 21.69% -67.64% -409.04% 141.34% -57.14% -238.48% -
  Horiz. % -365.04% -466.12% -278.05% 89.97% -217.62% -138.48% 100.00%
ROE -8.91 % -8.21 % -3.53 % 0.50 % -5.32 % -2.08 % 1.03 % -
  QoQ % -8.53% -132.58% -806.00% 109.40% -155.77% -301.94% -
  Horiz. % -865.05% -797.09% -342.72% 48.54% -516.50% -201.94% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.98 8.89 6.28 3.14 13.10 10.18 8.39 26.72%
  QoQ % 34.76% 41.56% 100.00% -76.03% 28.68% 21.33% -
  Horiz. % 142.79% 105.96% 74.85% 37.43% 156.14% 121.33% 100.00%
EPS -1.60 -1.56 -0.67 0.10 -1.06 -0.52 0.31 -
  QoQ % -2.56% -132.84% -770.00% 109.43% -103.85% -267.74% -
  Horiz. % -516.13% -503.23% -216.13% 32.26% -341.94% -167.74% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1800 0.1900 0.1900 0.2000 0.2000 0.2500 0.3000 -28.80%
  QoQ % -5.26% 0.00% -5.00% 0.00% -20.00% -16.67% -
  Horiz. % 60.00% 63.33% 63.33% 66.67% 66.67% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.04 4.50 3.15 1.55 5.63 4.17 3.04 57.85%
  QoQ % 34.22% 42.86% 103.23% -72.47% 35.01% 37.17% -
  Horiz. % 198.68% 148.03% 103.62% 50.99% 185.20% 137.17% 100.00%
EPS -0.81 -0.79 -0.34 0.05 -0.46 -0.21 0.11 -
  QoQ % -2.53% -132.35% -780.00% 110.87% -119.05% -290.91% -
  Horiz. % -736.36% -718.18% -309.09% 45.45% -418.18% -190.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.65 0.62 0.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.84% 14.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 120.37% 114.81% 100.00%
NAPS 0.0908 0.0963 0.0954 0.0987 0.0860 0.1025 0.1088 -11.33%
  QoQ % -5.71% 0.94% -3.34% 14.77% -16.10% -5.79% -
  Horiz. % 83.46% 88.51% 87.68% 90.72% 79.04% 94.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1500 0.2950 0.3900 0.3800 0.4100 0.3950 0.3400 -
P/RPS 1.25 3.32 6.21 12.10 3.13 3.88 4.05 -54.23%
  QoQ % -62.35% -46.54% -48.68% 286.58% -19.33% -4.20% -
  Horiz. % 30.86% 81.98% 153.33% 298.77% 77.28% 95.80% 100.00%
P/EPS -9.35 -18.91 -58.21 380.00 -38.55 -75.96 109.68 -
  QoQ % 50.56% 67.51% -115.32% 1,085.73% 49.25% -169.26% -
  Horiz. % -8.52% -17.24% -53.07% 346.46% -35.15% -69.26% 100.00%
EY -10.70 -5.29 -1.72 0.26 -2.59 -1.32 0.91 -
  QoQ % -102.27% -207.56% -761.54% 110.04% -96.21% -245.05% -
  Horiz. % -1,175.82% -581.32% -189.01% 28.57% -284.62% -145.05% 100.00%
DY 0.00 0.00 0.00 0.00 3.66 3.80 4.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.68% -13.83% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.99% 86.17% 100.00%
P/NAPS 0.83 1.55 2.05 1.90 2.05 1.58 1.13 -18.55%
  QoQ % -46.45% -24.39% 7.89% -7.32% 29.75% 39.82% -
  Horiz. % 73.45% 137.17% 181.42% 168.14% 181.42% 139.82% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 -
Price 0.2100 0.2100 0.3700 0.4000 0.4000 0.4150 0.3650 -
P/RPS 1.75 2.36 5.90 12.74 3.05 4.08 4.35 -45.41%
  QoQ % -25.85% -60.00% -53.69% 317.70% -25.25% -6.21% -
  Horiz. % 40.23% 54.25% 135.63% 292.87% 70.11% 93.79% 100.00%
P/EPS -13.09 -13.46 -55.22 400.00 -37.61 -79.81 117.74 -
  QoQ % 2.75% 75.62% -113.80% 1,163.55% 52.88% -167.78% -
  Horiz. % -11.12% -11.43% -46.90% 339.73% -31.94% -67.78% 100.00%
EY -7.64 -7.43 -1.81 0.25 -2.66 -1.25 0.85 -
  QoQ % -2.83% -310.50% -824.00% 109.40% -112.80% -247.06% -
  Horiz. % -898.82% -874.12% -212.94% 29.41% -312.94% -147.06% 100.00%
DY 0.00 0.00 0.00 0.00 3.75 3.61 4.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.88% -12.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 91.24% 87.83% 100.00%
P/NAPS 1.17 1.11 1.95 2.00 2.00 1.66 1.22 -2.74%
  QoQ % 5.41% -43.08% -2.50% 0.00% 20.48% 36.07% -
  Horiz. % 95.90% 90.98% 159.84% 163.93% 163.93% 136.07% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers