Highlights

[CUSCAPI] QoQ Quarter Result on 2017-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -6.86%    YoY -     -30.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 6,679 9,441 7,927 9,096 6,645 11,604 9,502 -20.96%
  QoQ % -29.26% 19.10% -12.85% 36.88% -42.74% 22.12% -
  Horiz. % 70.29% 99.36% 83.42% 95.73% 69.93% 122.12% 100.00%
PBT -4,381 -10,957 -4,829 -4,830 -4,520 -26,801 -4,375 0.09%
  QoQ % 60.02% -126.90% 0.02% -6.86% 83.13% -512.59% -
  Horiz. % 100.14% 250.45% 110.38% 110.40% 103.31% 612.59% 100.00%
Tax 0 282 -6 0 0 284 -20 -
  QoQ % 0.00% 4,800.00% 0.00% 0.00% 0.00% 1,520.00% -
  Horiz. % -0.00% -1,410.00% 30.00% -0.00% -0.00% -1,420.00% 100.00%
NP -4,381 -10,675 -4,835 -4,830 -4,520 -26,517 -4,395 -0.21%
  QoQ % 58.96% -120.79% -0.10% -6.86% 82.95% -503.34% -
  Horiz. % 99.68% 242.89% 110.01% 109.90% 102.84% 603.34% 100.00%
NP to SH -4,381 -10,675 -4,835 -4,830 -4,520 -26,517 -4,395 -0.21%
  QoQ % 58.96% -120.79% -0.10% -6.86% 82.95% -503.34% -
  Horiz. % 99.68% 242.89% 110.01% 109.90% 102.84% 603.34% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,060 20,116 12,762 13,926 11,165 38,121 13,897 -14.13%
  QoQ % -45.02% 57.62% -8.36% 24.73% -70.71% 174.31% -
  Horiz. % 79.59% 144.75% 91.83% 100.21% 80.34% 274.31% 100.00%
Net Worth 88,630 19,597 24,175 28,693 34,769 26,128 52,229 42.32%
  QoQ % 352.26% -18.93% -15.75% -17.48% 33.07% -49.97% -
  Horiz. % 169.69% 37.52% 46.29% 54.94% 66.57% 50.03% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,630 19,597 24,175 28,693 34,769 26,128 52,229 42.32%
  QoQ % 352.26% -18.93% -15.75% -17.48% 33.07% -49.97% -
  Horiz. % 169.69% 37.52% 46.29% 54.94% 66.57% 50.03% 100.00%
NOSH 553,943 489,936 483,500 478,217 434,615 435,478 435,247 17.46%
  QoQ % 13.06% 1.33% 1.10% 10.03% -0.20% 0.05% -
  Horiz. % 127.27% 112.57% 111.09% 109.87% 99.85% 100.05% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -65.59 % -113.07 % -60.99 % -53.10 % -68.02 % -228.52 % -46.25 % 26.25%
  QoQ % 41.99% -85.39% -14.86% 21.93% 70.23% -394.10% -
  Horiz. % 141.82% 244.48% 131.87% 114.81% 147.07% 494.10% 100.00%
ROE -4.94 % -54.47 % -20.00 % -16.83 % -13.00 % -101.49 % -8.41 % -29.88%
  QoQ % 90.93% -172.35% -18.84% -29.46% 87.19% -1,106.78% -
  Horiz. % 58.74% 647.68% 237.81% 200.12% 154.58% 1,206.78% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.21 1.93 1.64 1.90 1.53 2.66 2.18 -32.49%
  QoQ % -37.31% 17.68% -13.68% 24.18% -42.48% 22.02% -
  Horiz. % 55.50% 88.53% 75.23% 87.16% 70.18% 122.02% 100.00%
EPS -0.79 -2.18 -1.00 -1.01 -1.04 -6.09 -1.01 -15.12%
  QoQ % 63.76% -118.00% 0.99% 2.88% 82.92% -502.97% -
  Horiz. % 78.22% 215.84% 99.01% 100.00% 102.97% 602.97% 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 0.1600 0.0400 0.0500 0.0600 0.0800 0.0600 0.1200 21.16%
  QoQ % 300.00% -20.00% -16.67% -25.00% 33.33% -50.00% -
  Horiz. % 133.33% 33.33% 41.67% 50.00% 66.67% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.78 1.10 0.92 1.06 0.77 1.35 1.11 -20.98%
  QoQ % -29.09% 19.57% -13.21% 37.66% -42.96% 21.62% -
  Horiz. % 70.27% 99.10% 82.88% 95.50% 69.37% 121.62% 100.00%
EPS -0.51 -1.24 -0.56 -0.56 -0.53 -3.09 -0.51 -
  QoQ % 58.87% -121.43% 0.00% -5.66% 82.85% -505.88% -
  Horiz. % 100.00% 243.14% 109.80% 109.80% 103.92% 605.88% 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 0.1031 0.0228 0.0281 0.0334 0.0405 0.0304 0.0608 42.25%
  QoQ % 352.19% -18.86% -15.87% -17.53% 33.22% -50.00% -
  Horiz. % 169.57% 37.50% 46.22% 54.93% 66.61% 50.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.4050 0.5450 0.2800 0.2800 0.2550 0.1100 0.1300 -
P/RPS 33.59 28.28 17.08 14.72 16.68 4.13 5.95 217.39%
  QoQ % 18.78% 65.57% 16.03% -11.75% 303.87% -30.59% -
  Horiz. % 564.54% 475.29% 287.06% 247.39% 280.34% 69.41% 100.00%
P/EPS -51.21 -25.01 -28.00 -27.72 -24.52 -1.81 -12.87 151.31%
  QoQ % -104.76% 10.68% -1.01% -13.05% -1,254.70% 85.94% -
  Horiz. % 397.90% 194.33% 217.56% 215.38% 190.52% 14.06% 100.00%
EY -1.95 -4.00 -3.57 -3.61 -4.08 -55.36 -7.77 -60.25%
  QoQ % 51.25% -12.04% 1.11% 11.52% 92.63% -612.48% -
  Horiz. % 25.10% 51.48% 45.95% 46.46% 52.51% 712.48% 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 2.53 13.63 5.60 4.67 3.19 1.83 1.08 76.48%
  QoQ % -81.44% 143.39% 19.91% 46.39% 74.32% 69.44% -
  Horiz. % 234.26% 1,262.04% 518.52% 432.41% 295.37% 169.44% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 -
Price 0.1400 0.5550 0.4350 0.2500 0.2550 0.1900 0.1200 -
P/RPS 11.61 28.80 26.53 13.14 16.68 7.13 5.50 64.63%
  QoQ % -59.69% 8.56% 101.90% -21.22% 133.94% 29.64% -
  Horiz. % 211.09% 523.64% 482.36% 238.91% 303.27% 129.64% 100.00%
P/EPS -17.70 -25.47 -43.50 -24.75 -24.52 -3.12 -11.88 30.48%
  QoQ % 30.51% 41.45% -75.76% -0.94% -685.90% 73.74% -
  Horiz. % 148.99% 214.39% 366.16% 208.33% 206.40% 26.26% 100.00%
EY -5.65 -3.93 -2.30 -4.04 -4.08 -32.05 -8.41 -23.31%
  QoQ % -43.77% -70.87% 43.07% 0.98% 87.27% -281.09% -
  Horiz. % 67.18% 46.73% 27.35% 48.04% 48.51% 381.09% 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 0.88 13.88 8.70 4.17 3.19 3.17 1.00 -8.18%
  QoQ % -93.66% 59.54% 108.63% 30.72% 0.63% 217.00% -
  Horiz. % 88.00% 1,388.00% 870.00% 417.00% 319.00% 317.00% 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.
 


 

170  233  528  1278 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.99+0.055 
 EKOVEST-WB 0.505+0.06 
 IWCITY 1.21+0.02 
 WCT-WE 0.175+0.015 
 KTB 0.1350.00 
 APFT 0.020.00 
 PWORTH 0.0750.00 
 KEYASIC 0.135-0.01 
 ORION 0.195-0.005 
Partners & Brokers