Highlights

[CUSCAPI] QoQ Quarter Result on 2018-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     32.18%    YoY -     38.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 7,498 7,365 7,698 6,679 9,441 7,927 9,096 -12.05%
  QoQ % 1.81% -4.33% 15.26% -29.26% 19.10% -12.85% -
  Horiz. % 82.43% 80.97% 84.63% 73.43% 103.79% 87.15% 100.00%
PBT -8,985 -4,916 -2,971 -4,381 -10,957 -4,829 -4,830 51.09%
  QoQ % -82.77% -65.47% 32.18% 60.02% -126.90% 0.02% -
  Horiz. % 186.02% 101.78% 61.51% 90.70% 226.85% 99.98% 100.00%
Tax -627 0 0 0 282 -6 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4,800.00% 0.00% -
  Horiz. % 10,450.00% -0.00% -0.00% -0.00% -4,700.00% 100.00% -
NP -9,612 -4,916 -2,971 -4,381 -10,675 -4,835 -4,830 58.02%
  QoQ % -95.52% -65.47% 32.18% 58.96% -120.79% -0.10% -
  Horiz. % 199.01% 101.78% 61.51% 90.70% 221.01% 100.10% 100.00%
NP to SH -9,612 -4,916 -2,971 -4,381 -10,675 -4,835 -4,830 58.02%
  QoQ % -95.52% -65.47% 32.18% 58.96% -120.79% -0.10% -
  Horiz. % 199.01% 101.78% 61.51% 90.70% 221.01% 100.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,110 12,281 10,669 11,060 20,116 12,762 13,926 14.67%
  QoQ % 39.32% 15.11% -3.54% -45.02% 57.62% -8.36% -
  Horiz. % 122.86% 88.19% 76.61% 79.42% 144.45% 91.64% 100.00%
Net Worth 100,206 100,206 108,556 88,630 19,597 24,175 28,693 129.66%
  QoQ % 0.00% -7.69% 22.48% 352.26% -18.93% -15.75% -
  Horiz. % 349.24% 349.24% 378.34% 308.89% 68.30% 84.25% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 100,206 100,206 108,556 88,630 19,597 24,175 28,693 129.66%
  QoQ % 0.00% -7.69% 22.48% 352.26% -18.93% -15.75% -
  Horiz. % 349.24% 349.24% 378.34% 308.89% 68.30% 84.25% 100.00%
NOSH 835,053 835,053 835,053 553,943 489,936 483,500 478,217 44.86%
  QoQ % 0.00% 0.00% 50.75% 13.06% 1.33% 1.10% -
  Horiz. % 174.62% 174.62% 174.62% 115.83% 102.45% 101.10% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -128.19 % -66.75 % -38.59 % -65.59 % -113.07 % -60.99 % -53.10 % 79.67%
  QoQ % -92.04% -72.97% 41.16% 41.99% -85.39% -14.86% -
  Horiz. % 241.41% 125.71% 72.67% 123.52% 212.94% 114.86% 100.00%
ROE -9.59 % -4.91 % -2.74 % -4.94 % -54.47 % -20.00 % -16.83 % -31.20%
  QoQ % -95.32% -79.20% 44.53% 90.93% -172.35% -18.84% -
  Horiz. % 56.98% 29.17% 16.28% 29.35% 323.65% 118.84% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.90 0.88 0.92 1.21 1.93 1.64 1.90 -39.15%
  QoQ % 2.27% -4.35% -23.97% -37.31% 17.68% -13.68% -
  Horiz. % 47.37% 46.32% 48.42% 63.68% 101.58% 86.32% 100.00%
EPS -1.15 -0.59 -0.36 -0.79 -2.18 -1.00 -1.01 9.01%
  QoQ % -94.92% -63.89% 54.43% 63.76% -118.00% 0.99% -
  Horiz. % 113.86% 58.42% 35.64% 78.22% 215.84% 99.01% 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 0.1200 0.1200 0.1300 0.1600 0.0400 0.0500 0.0600 58.54%
  QoQ % 0.00% -7.69% -18.75% 300.00% -20.00% -16.67% -
  Horiz. % 200.00% 200.00% 216.67% 266.67% 66.67% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.87 0.86 0.90 0.78 1.10 0.92 1.06 -12.31%
  QoQ % 1.16% -4.44% 15.38% -29.09% 19.57% -13.21% -
  Horiz. % 82.08% 81.13% 84.91% 73.58% 103.77% 86.79% 100.00%
EPS -1.12 -0.57 -0.35 -0.51 -1.24 -0.56 -0.56 58.54%
  QoQ % -96.49% -62.86% 31.37% 58.87% -121.43% 0.00% -
  Horiz. % 200.00% 101.79% 62.50% 91.07% 221.43% 100.00% 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 0.1166 0.1166 0.1263 0.1031 0.0228 0.0281 0.0334 129.60%
  QoQ % 0.00% -7.68% 22.50% 352.19% -18.86% -15.87% -
  Horiz. % 349.10% 349.10% 378.14% 308.68% 68.26% 84.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1750 0.2900 0.2250 0.4050 0.5450 0.2800 0.2800 -
P/RPS 19.49 32.88 24.41 33.59 28.28 17.08 14.72 20.52%
  QoQ % -40.72% 34.70% -27.33% 18.78% 65.57% 16.03% -
  Horiz. % 132.40% 223.37% 165.83% 228.19% 192.12% 116.03% 100.00%
P/EPS -15.20 -49.26 -63.24 -51.21 -25.01 -28.00 -27.72 -32.93%
  QoQ % 69.14% 22.11% -23.49% -104.76% 10.68% -1.01% -
  Horiz. % 54.83% 177.71% 228.14% 184.74% 90.22% 101.01% 100.00%
EY -6.58 -2.03 -1.58 -1.95 -4.00 -3.57 -3.61 49.05%
  QoQ % -224.14% -28.48% 18.97% 51.25% -12.04% 1.11% -
  Horiz. % 182.27% 56.23% 43.77% 54.02% 110.80% 98.89% 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 1.46 2.42 1.73 2.53 13.63 5.60 4.67 -53.84%
  QoQ % -39.67% 39.88% -31.62% -81.44% 143.39% 19.91% -
  Horiz. % 31.26% 51.82% 37.04% 54.18% 291.86% 119.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 0.2000 0.2150 0.2800 0.1400 0.5550 0.4350 0.2500 -
P/RPS 22.27 24.38 30.37 11.61 28.80 26.53 13.14 42.01%
  QoQ % -8.65% -19.72% 161.58% -59.69% 8.56% 101.90% -
  Horiz. % 169.48% 185.54% 231.13% 88.36% 219.18% 201.90% 100.00%
P/EPS -17.38 -36.52 -78.70 -17.70 -25.47 -43.50 -24.75 -20.94%
  QoQ % 52.41% 53.60% -344.63% 30.51% 41.45% -75.76% -
  Horiz. % 70.22% 147.56% 317.98% 71.52% 102.91% 175.76% 100.00%
EY -5.76 -2.74 -1.27 -5.65 -3.93 -2.30 -4.04 26.59%
  QoQ % -110.22% -115.75% 77.52% -43.77% -70.87% 43.07% -
  Horiz. % 142.57% 67.82% 31.44% 139.85% 97.28% 56.93% 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 1.67 1.79 2.15 0.88 13.88 8.70 4.17 -45.58%
  QoQ % -6.70% -16.74% 144.32% -93.66% 59.54% 108.63% -
  Horiz. % 40.05% 42.93% 51.56% 21.10% 332.85% 208.63% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers