Highlights

[CUSCAPI] QoQ Quarter Result on 2012-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -63.99%    YoY -     -38.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,379 11,772 14,177 14,492 19,442 12,128 13,451 4.55%
  QoQ % 22.15% -16.96% -2.17% -25.46% 60.31% -9.84% -
  Horiz. % 106.90% 87.52% 105.40% 107.74% 144.54% 90.16% 100.00%
PBT 374 628 1,721 1,137 3,103 619 1,903 -66.23%
  QoQ % -40.45% -63.51% 51.36% -63.36% 401.29% -67.47% -
  Horiz. % 19.65% 33.00% 90.44% 59.75% 163.06% 32.53% 100.00%
Tax -3 -2 -89 -28 -23 -52 -84 -89.18%
  QoQ % -50.00% 97.75% -217.86% -21.74% 55.77% 38.10% -
  Horiz. % 3.57% 2.38% 105.95% 33.33% 27.38% 61.90% 100.00%
NP 371 626 1,632 1,109 3,080 567 1,819 -65.38%
  QoQ % -40.73% -61.64% 47.16% -63.99% 443.21% -68.83% -
  Horiz. % 20.40% 34.41% 89.72% 60.97% 169.32% 31.17% 100.00%
NP to SH 371 595 1,632 1,109 3,080 567 1,819 -65.38%
  QoQ % -37.65% -63.54% 47.16% -63.99% 443.21% -68.83% -
  Horiz. % 20.40% 32.71% 89.72% 60.97% 169.32% 31.17% 100.00%
Tax Rate 0.80 % 0.32 % 5.17 % 2.46 % 0.74 % 8.40 % 4.41 % -67.99%
  QoQ % 150.00% -93.81% 110.16% 232.43% -91.19% 90.48% -
  Horiz. % 18.14% 7.26% 117.23% 55.78% 16.78% 190.48% 100.00%
Total Cost 14,008 11,146 12,545 13,383 16,362 11,561 11,632 13.20%
  QoQ % 25.68% -11.15% -6.26% -18.21% 41.53% -0.61% -
  Horiz. % 120.43% 95.82% 107.85% 115.05% 140.66% 99.39% 100.00%
Net Worth 111,300 61,979 63,331 61,611 58,666 56,699 60,899 49.54%
  QoQ % 79.58% -2.14% 2.79% 5.02% 3.47% -6.90% -
  Horiz. % 182.76% 101.77% 103.99% 101.17% 96.33% 93.10% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,718 3,653 - - 3,697 - -
  QoQ % 0.00% 1.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.57% 98.81% 0.00% 0.00% 100.00% -
Div Payout % - % 625.00 % 223.88 % - % - % 652.17 % - % -
  QoQ % 0.00% 179.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.83% 34.33% 0.00% 0.00% 100.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 111,300 61,979 63,331 61,611 58,666 56,699 60,899 49.54%
  QoQ % 79.58% -2.14% 2.79% 5.02% 3.47% -6.90% -
  Horiz. % 182.76% 101.77% 103.99% 101.17% 96.33% 93.10% 100.00%
NOSH 370,999 247,916 243,582 246,444 244,444 246,521 234,230 35.92%
  QoQ % 49.65% 1.78% -1.16% 0.82% -0.84% 5.25% -
  Horiz. % 158.39% 105.84% 103.99% 105.21% 104.36% 105.25% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.58 % 5.32 % 11.51 % 7.65 % 15.84 % 4.68 % 13.52 % -66.89%
  QoQ % -51.50% -53.78% 50.46% -51.70% 238.46% -65.38% -
  Horiz. % 19.08% 39.35% 85.13% 56.58% 117.16% 34.62% 100.00%
ROE 0.33 % 0.96 % 2.58 % 1.80 % 5.25 % 1.00 % 2.99 % -77.02%
  QoQ % -65.62% -62.79% 43.33% -65.71% 425.00% -66.56% -
  Horiz. % 11.04% 32.11% 86.29% 60.20% 175.59% 33.44% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.88 4.75 5.82 5.88 7.95 4.92 5.74 -23.00%
  QoQ % -18.32% -18.38% -1.02% -26.04% 61.59% -14.29% -
  Horiz. % 67.60% 82.75% 101.39% 102.44% 138.50% 85.71% 100.00%
EPS 0.10 0.24 0.67 0.45 1.26 0.23 0.78 -74.61%
  QoQ % -58.33% -64.18% 48.89% -64.29% 447.83% -70.51% -
  Horiz. % 12.82% 30.77% 85.90% 57.69% 161.54% 29.49% 100.00%
DPS 0.00 1.50 1.50 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.3000 0.2500 0.2600 0.2500 0.2400 0.2300 0.2600 10.02%
  QoQ % 20.00% -3.85% 4.00% 4.17% 4.35% -11.54% -
  Horiz. % 115.38% 96.15% 100.00% 96.15% 92.31% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.67 1.37 1.65 1.69 2.26 1.41 1.57 4.21%
  QoQ % 21.90% -16.97% -2.37% -25.22% 60.28% -10.19% -
  Horiz. % 106.37% 87.26% 105.10% 107.64% 143.95% 89.81% 100.00%
EPS 0.04 0.07 0.19 0.13 0.36 0.07 0.21 -66.93%
  QoQ % -42.86% -63.16% 46.15% -63.89% 414.29% -66.67% -
  Horiz. % 19.05% 33.33% 90.48% 61.90% 171.43% 33.33% 100.00%
DPS 0.00 0.43 0.43 0.00 0.00 0.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.1295 0.0721 0.0737 0.0717 0.0683 0.0660 0.0709 49.48%
  QoQ % 79.61% -2.17% 2.79% 4.98% 3.48% -6.91% -
  Horiz. % 182.65% 101.69% 103.95% 101.13% 96.33% 93.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3400 0.3350 0.3400 0.3400 0.3100 0.3700 0.3900 -
P/RPS 8.77 7.06 5.84 5.78 3.90 7.52 6.79 18.62%
  QoQ % 24.22% 20.89% 1.04% 48.21% -48.14% 10.75% -
  Horiz. % 129.16% 103.98% 86.01% 85.13% 57.44% 110.75% 100.00%
P/EPS 340.00 139.58 50.75 75.56 24.60 160.87 50.22 258.30%
  QoQ % 143.59% 175.03% -32.83% 207.15% -84.71% 220.33% -
  Horiz. % 677.02% 277.94% 101.06% 150.46% 48.98% 320.33% 100.00%
EY 0.29 0.72 1.97 1.32 4.06 0.62 1.99 -72.34%
  QoQ % -59.72% -63.45% 49.24% -67.49% 554.84% -68.84% -
  Horiz. % 14.57% 36.18% 98.99% 66.33% 204.02% 31.16% 100.00%
DY 0.00 4.48 4.41 0.00 0.00 4.05 0.00 -
  QoQ % 0.00% 1.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.62% 108.89% 0.00% 0.00% 100.00% -
P/NAPS 1.13 1.34 1.31 1.36 1.29 1.61 1.50 -17.22%
  QoQ % -15.67% 2.29% -3.68% 5.43% -19.88% 7.33% -
  Horiz. % 75.33% 89.33% 87.33% 90.67% 86.00% 107.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 -
Price 0.3650 0.2600 0.3300 0.3500 0.3900 0.3500 0.4000 -
P/RPS 9.42 5.48 5.67 5.95 4.90 7.11 6.97 22.26%
  QoQ % 71.90% -3.35% -4.71% 21.43% -31.08% 2.01% -
  Horiz. % 135.15% 78.62% 81.35% 85.37% 70.30% 102.01% 100.00%
P/EPS 365.00 108.33 49.25 77.78 30.95 152.17 51.51 269.36%
  QoQ % 236.93% 119.96% -36.68% 151.31% -79.66% 195.42% -
  Horiz. % 708.60% 210.31% 95.61% 151.00% 60.09% 295.42% 100.00%
EY 0.27 0.92 2.03 1.29 3.23 0.66 1.94 -73.18%
  QoQ % -70.65% -54.68% 57.36% -60.06% 389.39% -65.98% -
  Horiz. % 13.92% 47.42% 104.64% 66.49% 166.49% 34.02% 100.00%
DY 0.00 5.77 4.55 0.00 0.00 4.29 0.00 -
  QoQ % 0.00% 26.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.50% 106.06% 0.00% 0.00% 100.00% -
P/NAPS 1.22 1.04 1.27 1.40 1.63 1.52 1.54 -14.40%
  QoQ % 17.31% -18.11% -9.29% -14.11% 7.24% -1.30% -
  Horiz. % 79.22% 67.53% 82.47% 90.91% 105.84% 98.70% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers