Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     85.24%    YoY -     -1,887.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 40,120 28,516 19,013 9,619 43,794 33,146 23,063 44.40%
  QoQ % 40.69% 49.98% 97.66% -78.04% 32.12% 43.72% -
  Horiz. % 173.96% 123.64% 82.44% 41.71% 189.89% 143.72% 100.00%
PBT -38,479 -11,678 -7,303 -3,592 -24,370 -6,281 -3,081 434.19%
  QoQ % -229.50% -59.91% -103.31% 85.26% -288.00% -103.86% -
  Horiz. % 1,248.91% 379.03% 237.03% 116.59% 790.98% 203.86% 100.00%
Tax 263 -20 0 0 41 -138 -163 -
  QoQ % 1,415.00% 0.00% 0.00% 0.00% 129.71% 15.34% -
  Horiz. % -161.35% 12.27% -0.00% -0.00% -25.15% 84.66% 100.00%
NP -38,216 -11,698 -7,303 -3,592 -24,329 -6,419 -3,244 413.88%
  QoQ % -226.69% -60.18% -103.31% 85.24% -279.02% -97.87% -
  Horiz. % 1,178.05% 360.60% 225.12% 110.73% 749.97% 197.87% 100.00%
NP to SH -38,216 -11,698 -7,303 -3,592 -24,329 -6,419 -3,244 413.88%
  QoQ % -226.69% -60.18% -103.31% 85.24% -279.02% -97.87% -
  Horiz. % 1,178.05% 360.60% 225.12% 110.73% 749.97% 197.87% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 78,336 40,214 26,316 13,211 68,123 39,565 26,307 106.30%
  QoQ % 94.80% 52.81% 99.20% -80.61% 72.18% 50.40% -
  Horiz. % 297.78% 152.86% 100.03% 50.22% 258.95% 150.40% 100.00%
Net Worth 26,117 52,184 56,511 61,326 65,283 82,966 78,908 -51.99%
  QoQ % -49.95% -7.66% -7.85% -6.06% -21.31% 5.14% -
  Horiz. % 33.10% 66.13% 71.62% 77.72% 82.73% 105.14% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 26,117 52,184 56,511 61,326 65,283 82,966 78,908 -51.99%
  QoQ % -49.95% -7.66% -7.85% -6.06% -21.31% 5.14% -
  Horiz. % 33.10% 66.13% 71.62% 77.72% 82.73% 105.14% 100.00%
NOSH 435,294 434,869 434,702 438,048 435,223 436,666 438,378 -0.47%
  QoQ % 0.10% 0.04% -0.76% 0.65% -0.33% -0.39% -
  Horiz. % 99.30% 99.20% 99.16% 99.92% 99.28% 99.61% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -95.25 % -41.02 % -38.41 % -37.34 % -55.55 % -19.37 % -14.07 % 255.79%
  QoQ % -132.20% -6.80% -2.87% 32.78% -186.78% -37.67% -
  Horiz. % 676.97% 291.54% 272.99% 265.39% 394.81% 137.67% 100.00%
ROE -146.32 % -22.42 % -12.92 % -5.86 % -37.27 % -7.74 % -4.11 % 970.55%
  QoQ % -552.63% -73.53% -120.48% 84.28% -381.52% -88.32% -
  Horiz. % 3,560.10% 545.50% 314.36% 142.58% 906.81% 188.32% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.22 6.56 4.37 2.20 10.06 7.59 5.26 45.13%
  QoQ % 40.55% 50.11% 98.64% -78.13% 32.54% 44.30% -
  Horiz. % 175.29% 124.71% 83.08% 41.83% 191.25% 144.30% 100.00%
EPS -8.77 -2.69 -1.68 -0.82 -5.59 -1.47 -0.74 415.93%
  QoQ % -226.02% -60.12% -104.88% 85.33% -280.27% -98.65% -
  Horiz. % 1,185.14% 363.51% 227.03% 110.81% 755.41% 198.65% 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 0.0600 0.1200 0.1300 0.1400 0.1500 0.1900 0.1800 -51.76%
  QoQ % -50.00% -7.69% -7.14% -6.67% -21.05% 5.56% -
  Horiz. % 33.33% 66.67% 72.22% 77.78% 83.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.67 3.32 2.21 1.12 5.10 3.86 2.68 44.56%
  QoQ % 40.66% 50.23% 97.32% -78.04% 32.12% 44.03% -
  Horiz. % 174.25% 123.88% 82.46% 41.79% 190.30% 144.03% 100.00%
EPS -4.45 -1.36 -0.85 -0.42 -2.83 -0.75 -0.38 411.85%
  QoQ % -227.21% -60.00% -102.38% 85.16% -277.33% -97.37% -
  Horiz. % 1,171.05% 357.89% 223.68% 110.53% 744.74% 197.37% 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 0.0304 0.0607 0.0658 0.0714 0.0760 0.0966 0.0918 -51.97%
  QoQ % -49.92% -7.75% -7.84% -6.05% -21.33% 5.23% -
  Horiz. % 33.12% 66.12% 71.68% 77.78% 82.79% 105.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1100 0.1300 0.0950 0.1000 0.1400 0.1350 0.1750 -
P/RPS 1.19 1.98 2.17 4.55 1.39 1.78 3.33 -49.48%
  QoQ % -39.90% -8.76% -52.31% 227.34% -21.91% -46.55% -
  Horiz. % 35.74% 59.46% 65.17% 136.64% 41.74% 53.45% 100.00%
P/EPS -1.25 -4.83 -5.65 -12.20 -2.50 -9.18 -23.65 -85.79%
  QoQ % 74.12% 14.51% 53.69% -388.00% 72.77% 61.18% -
  Horiz. % 5.29% 20.42% 23.89% 51.59% 10.57% 38.82% 100.00%
EY -79.81 -20.69 -17.68 -8.20 -39.93 -10.89 -4.23 602.44%
  QoQ % -285.74% -17.02% -115.61% 79.46% -266.67% -157.45% -
  Horiz. % 1,886.76% 489.13% 417.97% 193.85% 943.97% 257.45% 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 1.83 1.08 0.73 0.71 0.93 0.71 0.97 52.39%
  QoQ % 69.44% 47.95% 2.82% -23.66% 30.99% -26.80% -
  Horiz. % 188.66% 111.34% 75.26% 73.20% 95.88% 73.20% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.1900 0.1200 0.1400 0.1150 0.1150 0.1550 0.1350 -
P/RPS 2.06 1.83 3.20 5.24 1.14 2.04 2.57 -13.65%
  QoQ % 12.57% -42.81% -38.93% 359.65% -44.12% -20.62% -
  Horiz. % 80.16% 71.21% 124.51% 203.89% 44.36% 79.38% 100.00%
P/EPS -2.16 -4.46 -8.33 -14.02 -2.06 -10.54 -18.24 -75.73%
  QoQ % 51.57% 46.46% 40.58% -580.58% 80.46% 42.21% -
  Horiz. % 11.84% 24.45% 45.67% 76.86% 11.29% 57.79% 100.00%
EY -46.21 -22.42 -12.00 -7.13 -48.61 -9.48 -5.48 311.62%
  QoQ % -106.11% -86.83% -68.30% 85.33% -412.76% -72.99% -
  Horiz. % 843.25% 409.12% 218.98% 130.11% 887.04% 172.99% 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 3.17 1.00 1.08 0.82 0.77 0.82 0.75 160.28%
  QoQ % 217.00% -7.41% 31.71% 6.49% -6.10% 9.33% -
  Horiz. % 422.67% 133.33% 144.00% 109.33% 102.67% 109.33% 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  1071 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.07-0.015 
 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 
 IOIPG 1.190.00 
 TIGER 0.045+0.005 
Partners & Brokers