Highlights

[CUSCAPI] QoQ Quarter Result on 2016-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -3.31%    YoY -     -7.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,645 11,604 9,502 9,394 9,619 10,649 10,082 -24.25%
  QoQ % -42.74% 22.12% 1.15% -2.34% -9.67% 5.62% -
  Horiz. % 65.91% 115.10% 94.25% 93.18% 95.41% 105.62% 100.00%
PBT -4,520 -26,801 -4,375 -3,711 -3,592 -18,088 -3,200 25.86%
  QoQ % 83.13% -512.59% -17.89% -3.31% 80.14% -465.25% -
  Horiz. % 141.25% 837.53% 136.72% 115.97% 112.25% 565.25% 100.00%
Tax 0 284 -20 0 0 178 26 -
  QoQ % 0.00% 1,520.00% 0.00% 0.00% 0.00% 584.62% -
  Horiz. % 0.00% 1,092.31% -76.92% 0.00% 0.00% 684.62% 100.00%
NP -4,520 -26,517 -4,395 -3,711 -3,592 -17,910 -3,174 26.55%
  QoQ % 82.95% -503.34% -18.43% -3.31% 79.94% -464.27% -
  Horiz. % 142.41% 835.44% 138.47% 116.92% 113.17% 564.27% 100.00%
NP to SH -4,520 -26,517 -4,395 -3,711 -3,592 -17,910 -3,174 26.55%
  QoQ % 82.95% -503.34% -18.43% -3.31% 79.94% -464.27% -
  Horiz. % 142.41% 835.44% 138.47% 116.92% 113.17% 564.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,165 38,121 13,897 13,105 13,211 28,559 13,256 -10.80%
  QoQ % -70.71% 174.31% 6.04% -0.80% -53.74% 115.44% -
  Horiz. % 84.23% 287.58% 104.84% 98.86% 99.66% 215.44% 100.00%
Net Worth 34,769 26,128 52,229 56,756 61,326 65,364 82,610 -43.81%
  QoQ % 33.07% -49.97% -7.98% -7.45% -6.18% -20.88% -
  Horiz. % 42.09% 31.63% 63.22% 68.70% 74.24% 79.12% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 34,769 26,128 52,229 56,756 61,326 65,364 82,610 -43.81%
  QoQ % 33.07% -49.97% -7.98% -7.45% -6.18% -20.88% -
  Horiz. % 42.09% 31.63% 63.22% 68.70% 74.24% 79.12% 100.00%
NOSH 434,615 435,478 435,247 436,588 438,048 435,766 434,794 -0.03%
  QoQ % -0.20% 0.05% -0.31% -0.33% 0.52% 0.22% -
  Horiz. % 99.96% 100.16% 100.10% 100.41% 100.75% 100.22% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -68.02 % -228.52 % -46.25 % -39.50 % -37.34 % -168.18 % -31.48 % 67.06%
  QoQ % 70.23% -394.10% -17.09% -5.78% 77.80% -434.24% -
  Horiz. % 216.07% 725.92% 146.92% 125.48% 118.61% 534.24% 100.00%
ROE -13.00 % -101.49 % -8.41 % -6.54 % -5.86 % -27.40 % -3.84 % 125.30%
  QoQ % 87.19% -1,106.78% -28.59% -11.60% 78.61% -613.54% -
  Horiz. % 338.54% 2,642.97% 219.01% 170.31% 152.60% 713.54% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.53 2.66 2.18 2.15 2.20 2.44 2.32 -24.22%
  QoQ % -42.48% 22.02% 1.40% -2.27% -9.84% 5.17% -
  Horiz. % 65.95% 114.66% 93.97% 92.67% 94.83% 105.17% 100.00%
EPS -1.04 -6.09 -1.01 -0.85 -0.82 -4.11 -0.73 26.58%
  QoQ % 82.92% -502.97% -18.82% -3.66% 80.05% -463.01% -
  Horiz. % 142.47% 834.25% 138.36% 116.44% 112.33% 563.01% 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 0.0800 0.0600 0.1200 0.1300 0.1400 0.1500 0.1900 -43.79%
  QoQ % 33.33% -50.00% -7.69% -7.14% -6.67% -21.05% -
  Horiz. % 42.11% 31.58% 63.16% 68.42% 73.68% 78.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.77 1.35 1.11 1.09 1.12 1.24 1.17 -24.32%
  QoQ % -42.96% 21.62% 1.83% -2.68% -9.68% 5.98% -
  Horiz. % 65.81% 115.38% 94.87% 93.16% 95.73% 105.98% 100.00%
EPS -0.53 -3.09 -0.51 -0.43 -0.42 -2.08 -0.37 27.04%
  QoQ % 82.85% -505.88% -18.60% -2.38% 79.81% -462.16% -
  Horiz. % 143.24% 835.14% 137.84% 116.22% 113.51% 562.16% 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 0.0405 0.0304 0.0608 0.0661 0.0714 0.0761 0.0961 -43.76%
  QoQ % 33.22% -50.00% -8.02% -7.42% -6.18% -20.81% -
  Horiz. % 42.14% 31.63% 63.27% 68.78% 74.30% 79.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.2550 0.1100 0.1300 0.0950 0.1000 0.1400 0.1350 -
P/RPS 16.68 4.13 5.95 4.42 4.55 5.73 5.82 101.64%
  QoQ % 303.87% -30.59% 34.62% -2.86% -20.59% -1.55% -
  Horiz. % 286.60% 70.96% 102.23% 75.95% 78.18% 98.45% 100.00%
P/EPS -24.52 -1.81 -12.87 -11.18 -12.20 -3.41 -18.49 20.68%
  QoQ % -1,254.70% 85.94% -15.12% 8.36% -257.77% 81.56% -
  Horiz. % 132.61% 9.79% 69.61% 60.47% 65.98% 18.44% 100.00%
EY -4.08 -55.36 -7.77 -8.95 -8.20 -29.36 -5.41 -17.13%
  QoQ % 92.63% -612.48% 13.18% -9.15% 72.07% -442.70% -
  Horiz. % 75.42% 1,023.29% 143.62% 165.43% 151.57% 542.70% 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 3.19 1.83 1.08 0.73 0.71 0.93 0.71 172.03%
  QoQ % 74.32% 69.44% 47.95% 2.82% -23.66% 30.99% -
  Horiz. % 449.30% 257.75% 152.11% 102.82% 100.00% 130.99% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 29/02/16 26/11/15 -
Price 0.2550 0.1900 0.1200 0.1400 0.1150 0.1150 0.1550 -
P/RPS 16.68 7.13 5.50 6.51 5.24 4.71 6.68 83.95%
  QoQ % 133.94% 29.64% -15.51% 24.24% 11.25% -29.49% -
  Horiz. % 249.70% 106.74% 82.34% 97.46% 78.44% 70.51% 100.00%
P/EPS -24.52 -3.12 -11.88 -16.47 -14.02 -2.80 -21.23 10.07%
  QoQ % -685.90% 73.74% 27.87% -17.48% -400.71% 86.81% -
  Horiz. % 115.50% 14.70% 55.96% 77.58% 66.04% 13.19% 100.00%
EY -4.08 -32.05 -8.41 -6.07 -7.13 -35.74 -4.71 -9.12%
  QoQ % 87.27% -281.09% -38.55% 14.87% 80.05% -658.81% -
  Horiz. % 86.62% 680.47% 178.56% 128.87% 151.38% 758.81% 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 3.19 3.17 1.00 1.08 0.82 0.77 0.82 147.15%
  QoQ % 0.63% 217.00% -7.41% 31.71% 6.49% -6.10% -
  Horiz. % 389.02% 386.59% 121.95% 131.71% 100.00% 93.90% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers