Highlights

[CUSCAPI] QoQ Quarter Result on 2015-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1,814.43%    YoY -     -3.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 9,619 10,649 10,082 9,814 13,249 13,227 11,628 -11.87%
  QoQ % -9.67% 5.62% 2.73% -25.93% 0.17% 13.75% -
  Horiz. % 82.72% 91.58% 86.70% 84.40% 113.94% 113.75% 100.00%
PBT -3,592 -18,088 -3,200 -3,304 223 -94 -3,853 -4.56%
  QoQ % 80.14% -465.25% 3.15% -1,581.61% 337.23% 97.56% -
  Horiz. % 93.23% 469.45% 83.05% 85.75% -5.79% 2.44% 100.00%
Tax 0 178 26 -142 -22 -245 -24 -
  QoQ % 0.00% 584.62% 118.31% -545.45% 91.02% -920.83% -
  Horiz. % -0.00% -741.67% -108.33% 591.67% 91.67% 1,020.83% 100.00%
NP -3,592 -17,910 -3,174 -3,446 201 -339 -3,877 -4.96%
  QoQ % 79.94% -464.27% 7.89% -1,814.43% 159.29% 91.26% -
  Horiz. % 92.65% 461.96% 81.87% 88.88% -5.18% 8.74% 100.00%
NP to SH -3,592 -17,910 -3,174 -3,446 201 -165 -3,901 -5.35%
  QoQ % 79.94% -464.27% 7.89% -1,814.43% 221.82% 95.77% -
  Horiz. % 92.08% 459.11% 81.36% 88.34% -5.15% 4.23% 100.00%
Tax Rate - % - % - % - % 9.87 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 13,211 28,559 13,256 13,260 13,048 13,566 15,505 -10.12%
  QoQ % -53.74% 115.44% -0.03% 1.62% -3.82% -12.51% -
  Horiz. % 85.20% 184.19% 85.50% 85.52% 84.15% 87.49% 100.00%
Net Worth 61,326 65,364 82,610 78,516 72,360 68,400 82,354 -17.83%
  QoQ % -6.18% -20.88% 5.21% 8.51% 5.79% -16.94% -
  Horiz. % 74.47% 79.37% 100.31% 95.34% 87.86% 83.06% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 61,326 65,364 82,610 78,516 72,360 68,400 82,354 -17.83%
  QoQ % -6.18% -20.88% 5.21% 8.51% 5.79% -16.94% -
  Horiz. % 74.47% 79.37% 100.31% 95.34% 87.86% 83.06% 100.00%
NOSH 438,048 435,766 434,794 436,202 401,999 380,000 433,444 0.71%
  QoQ % 0.52% 0.22% -0.32% 8.51% 5.79% -12.33% -
  Horiz. % 101.06% 100.54% 100.31% 100.64% 92.75% 87.67% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -37.34 % -168.18 % -31.48 % -35.11 % 1.52 % -2.56 % -33.34 % 7.84%
  QoQ % 77.80% -434.24% 10.34% -2,409.87% 159.38% 92.32% -
  Horiz. % 112.00% 504.44% 94.42% 105.31% -4.56% 7.68% 100.00%
ROE -5.86 % -27.40 % -3.84 % -4.39 % 0.28 % -0.24 % -4.74 % 15.17%
  QoQ % 78.61% -613.54% 12.53% -1,667.86% 216.67% 94.94% -
  Horiz. % 123.63% 578.06% 81.01% 92.62% -5.91% 5.06% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.20 2.44 2.32 2.25 3.30 3.48 2.68 -12.32%
  QoQ % -9.84% 5.17% 3.11% -31.82% -5.17% 29.85% -
  Horiz. % 82.09% 91.04% 86.57% 83.96% 123.13% 129.85% 100.00%
EPS -0.82 -4.11 -0.73 -0.79 0.05 -0.04 -0.90 -6.01%
  QoQ % 80.05% -463.01% 7.59% -1,680.00% 225.00% 95.56% -
  Horiz. % 91.11% 456.67% 81.11% 87.78% -5.56% 4.44% 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 0.1400 0.1500 0.1900 0.1800 0.1800 0.1800 0.1900 -18.40%
  QoQ % -6.67% -21.05% 5.56% 0.00% 0.00% -5.26% -
  Horiz. % 73.68% 78.95% 100.00% 94.74% 94.74% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.12 1.24 1.17 1.14 1.54 1.54 1.35 -11.70%
  QoQ % -9.68% 5.98% 2.63% -25.97% 0.00% 14.07% -
  Horiz. % 82.96% 91.85% 86.67% 84.44% 114.07% 114.07% 100.00%
EPS -0.42 -2.08 -0.37 -0.40 0.02 -0.02 -0.45 -4.49%
  QoQ % 79.81% -462.16% 7.50% -2,100.00% 200.00% 95.56% -
  Horiz. % 93.33% 462.22% 82.22% 88.89% -4.44% 4.44% 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 0.0714 0.0761 0.0961 0.0914 0.0842 0.0796 0.0958 -17.78%
  QoQ % -6.18% -20.81% 5.14% 8.55% 5.78% -16.91% -
  Horiz. % 74.53% 79.44% 100.31% 95.41% 87.89% 83.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.1000 0.1400 0.1350 0.1750 0.2000 0.1500 0.2950 -
P/RPS 4.55 5.73 5.82 7.78 6.07 4.31 11.00 -44.45%
  QoQ % -20.59% -1.55% -25.19% 28.17% 40.84% -60.82% -
  Horiz. % 41.36% 52.09% 52.91% 70.73% 55.18% 39.18% 100.00%
P/EPS -12.20 -3.41 -18.49 -22.15 400.00 -345.45 -32.78 -48.23%
  QoQ % -257.77% 81.56% 16.52% -105.54% 215.79% -953.84% -
  Horiz. % 37.22% 10.40% 56.41% 67.57% -1,220.26% 1,053.84% 100.00%
EY -8.20 -29.36 -5.41 -4.51 0.25 -0.29 -3.05 93.23%
  QoQ % 72.07% -442.70% -19.96% -1,904.00% 186.21% 90.49% -
  Horiz. % 268.85% 962.62% 177.38% 147.87% -8.20% 9.51% 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 0.71 0.93 0.71 0.97 1.11 0.83 1.55 -40.55%
  QoQ % -23.66% 30.99% -26.80% -12.61% 33.73% -46.45% -
  Horiz. % 45.81% 60.00% 45.81% 62.58% 71.61% 53.55% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.1150 0.1150 0.1550 0.1350 0.1900 0.2100 0.2100 -
P/RPS 5.24 4.71 6.68 6.00 5.76 6.03 7.83 -23.47%
  QoQ % 11.25% -29.49% 11.33% 4.17% -4.48% -22.99% -
  Horiz. % 66.92% 60.15% 85.31% 76.63% 73.56% 77.01% 100.00%
P/EPS -14.02 -2.80 -21.23 -17.09 380.00 -483.64 -23.33 -28.77%
  QoQ % -400.71% 86.81% -24.22% -104.50% 178.57% -1,973.04% -
  Horiz. % 60.09% 12.00% 91.00% 73.25% -1,628.80% 2,073.04% 100.00%
EY -7.13 -35.74 -4.71 -5.85 0.26 -0.21 -4.29 40.27%
  QoQ % 80.05% -658.81% 19.49% -2,350.00% 223.81% 95.10% -
  Horiz. % 166.20% 833.10% 109.79% 136.36% -6.06% 4.90% 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 0.82 0.77 0.82 0.75 1.06 1.17 1.11 -18.27%
  QoQ % 6.49% -6.10% 9.33% -29.25% -9.40% 5.41% -
  Horiz. % 73.87% 69.37% 73.87% 67.57% 95.50% 105.41% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers