Highlights

[CUSCAPI] QoQ Quarter Result on 2013-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -37.65%    YoY -     -87.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,311 12,541 9,710 14,379 11,772 14,177 14,492 -5.51%
  QoQ % 6.14% 29.16% -32.47% 22.15% -16.96% -2.17% -
  Horiz. % 91.85% 86.54% 67.00% 99.22% 81.23% 97.83% 100.00%
PBT 357 -1,277 -2,647 374 628 1,721 1,137 -53.84%
  QoQ % 127.96% 51.76% -807.75% -40.45% -63.51% 51.36% -
  Horiz. % 31.40% -112.31% -232.81% 32.89% 55.23% 151.36% 100.00%
Tax 85 -780 -151 -3 -2 -89 -28 -
  QoQ % 110.90% -416.56% -4,933.33% -50.00% 97.75% -217.86% -
  Horiz. % -303.57% 2,785.71% 539.29% 10.71% 7.14% 317.86% 100.00%
NP 442 -2,057 -2,798 371 626 1,632 1,109 -45.87%
  QoQ % 121.49% 26.48% -854.18% -40.73% -61.64% 47.16% -
  Horiz. % 39.86% -185.48% -252.30% 33.45% 56.45% 147.16% 100.00%
NP to SH 424 -2,098 -2,798 371 595 1,632 1,109 -47.35%
  QoQ % 120.21% 25.02% -854.18% -37.65% -63.54% 47.16% -
  Horiz. % 38.23% -189.18% -252.30% 33.45% 53.65% 147.16% 100.00%
Tax Rate -23.81 % - % - % 0.80 % 0.32 % 5.17 % 2.46 % -
  QoQ % 0.00% 0.00% 0.00% 150.00% -93.81% 110.16% -
  Horiz. % -967.89% 0.00% 0.00% 32.52% 13.01% 210.16% 100.00%
Total Cost 12,869 14,598 12,508 14,008 11,146 12,545 13,383 -2.58%
  QoQ % -11.84% 16.71% -10.71% 25.68% -11.15% -6.26% -
  Horiz. % 96.16% 109.08% 93.46% 104.67% 83.28% 93.74% 100.00%
Net Worth 84,799 100,302 107,615 111,300 61,979 63,331 61,611 23.76%
  QoQ % -15.46% -6.80% -3.31% 79.58% -2.14% 2.79% -
  Horiz. % 137.64% 162.80% 174.67% 180.65% 100.60% 102.79% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 3,718 3,653 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.78% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.78% 100.00% -
Div Payout % - % - % - % - % 625.00 % 223.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 179.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 279.17% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 84,799 100,302 107,615 111,300 61,979 63,331 61,611 23.76%
  QoQ % -15.46% -6.80% -3.31% 79.58% -2.14% 2.79% -
  Horiz. % 137.64% 162.80% 174.67% 180.65% 100.60% 102.79% 100.00%
NOSH 423,999 436,097 430,461 370,999 247,916 243,582 246,444 43.63%
  QoQ % -2.77% 1.31% 16.03% 49.65% 1.78% -1.16% -
  Horiz. % 172.05% 176.96% 174.67% 150.54% 100.60% 98.84% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.32 % -16.40 % -28.82 % 2.58 % 5.32 % 11.51 % 7.65 % -42.71%
  QoQ % 120.24% 43.10% -1,217.05% -51.50% -53.78% 50.46% -
  Horiz. % 43.40% -214.38% -376.73% 33.73% 69.54% 150.46% 100.00%
ROE 0.50 % -2.09 % -2.60 % 0.33 % 0.96 % 2.58 % 1.80 % -57.46%
  QoQ % 123.92% 19.62% -887.88% -65.62% -62.79% 43.33% -
  Horiz. % 27.78% -116.11% -144.44% 18.33% 53.33% 143.33% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.14 2.88 2.26 3.88 4.75 5.82 5.88 -34.20%
  QoQ % 9.03% 27.43% -41.75% -18.32% -18.38% -1.02% -
  Horiz. % 53.40% 48.98% 38.44% 65.99% 80.78% 98.98% 100.00%
EPS 0.10 -0.48 -0.65 0.10 0.24 0.67 0.45 -63.35%
  QoQ % 120.83% 26.15% -750.00% -58.33% -64.18% 48.89% -
  Horiz. % 22.22% -106.67% -144.44% 22.22% 53.33% 148.89% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
  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% -
NAPS 0.2000 0.2300 0.2500 0.3000 0.2500 0.2600 0.2500 -13.83%
  QoQ % -13.04% -8.00% -16.67% 20.00% -3.85% 4.00% -
  Horiz. % 80.00% 92.00% 100.00% 120.00% 100.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.55 1.46 1.13 1.67 1.37 1.65 1.69 -5.61%
  QoQ % 6.16% 29.20% -32.34% 21.90% -16.97% -2.37% -
  Horiz. % 91.72% 86.39% 66.86% 98.82% 81.07% 97.63% 100.00%
EPS 0.05 -0.24 -0.33 0.04 0.07 0.19 0.13 -47.14%
  QoQ % 120.83% 27.27% -925.00% -42.86% -63.16% 46.15% -
  Horiz. % 38.46% -184.62% -253.85% 30.77% 53.85% 146.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.43 0.43 0.00 -
  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% -
NAPS 0.0987 0.1167 0.1252 0.1295 0.0721 0.0737 0.0717 23.77%
  QoQ % -15.42% -6.79% -3.32% 79.61% -2.17% 2.79% -
  Horiz. % 137.66% 162.76% 174.62% 180.61% 100.56% 102.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3800 0.4100 0.3950 0.3400 0.3350 0.3400 0.3400 -
P/RPS 12.10 14.26 17.51 8.77 7.06 5.84 5.78 63.72%
  QoQ % -15.15% -18.56% 99.66% 24.22% 20.89% 1.04% -
  Horiz. % 209.34% 246.71% 302.94% 151.73% 122.15% 101.04% 100.00%
P/EPS 380.00 -85.22 -60.77 340.00 139.58 50.75 75.56 193.82%
  QoQ % 545.90% -40.23% -117.87% 143.59% 175.03% -32.83% -
  Horiz. % 502.91% -112.78% -80.43% 449.97% 184.73% 67.17% 100.00%
EY 0.26 -1.17 -1.65 0.29 0.72 1.97 1.32 -66.18%
  QoQ % 122.22% 29.09% -668.97% -59.72% -63.45% 49.24% -
  Horiz. % 19.70% -88.64% -125.00% 21.97% 54.55% 149.24% 100.00%
DY 0.00 0.00 0.00 0.00 4.48 4.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.59% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.59% 100.00% -
P/NAPS 1.90 1.78 1.58 1.13 1.34 1.31 1.36 25.00%
  QoQ % 6.74% 12.66% 39.82% -15.67% 2.29% -3.68% -
  Horiz. % 139.71% 130.88% 116.18% 83.09% 98.53% 96.32% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 -
Price 0.4000 0.4000 0.4150 0.3650 0.2600 0.3300 0.3500 -
P/RPS 12.74 13.91 18.40 9.42 5.48 5.67 5.95 66.20%
  QoQ % -8.41% -24.40% 95.33% 71.90% -3.35% -4.71% -
  Horiz. % 214.12% 233.78% 309.24% 158.32% 92.10% 95.29% 100.00%
P/EPS 400.00 -83.15 -63.85 365.00 108.33 49.25 77.78 198.24%
  QoQ % 581.06% -30.23% -117.49% 236.93% 119.96% -36.68% -
  Horiz. % 514.27% -106.90% -82.09% 469.27% 139.28% 63.32% 100.00%
EY 0.25 -1.20 -1.57 0.27 0.92 2.03 1.29 -66.54%
  QoQ % 120.83% 23.57% -681.48% -70.65% -54.68% 57.36% -
  Horiz. % 19.38% -93.02% -121.71% 20.93% 71.32% 157.36% 100.00%
DY 0.00 0.00 0.00 0.00 5.77 4.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 26.81% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 126.81% 100.00% -
P/NAPS 2.00 1.74 1.66 1.22 1.04 1.27 1.40 26.87%
  QoQ % 14.94% 4.82% 36.07% 17.31% -18.11% -9.29% -
  Horiz. % 142.86% 124.29% 118.57% 87.14% 74.29% 90.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS