Highlights

[CUSCAPI] QoQ Quarter Result on 2013-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -854.18%    YoY -     -352.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,768 13,311 12,541 9,710 14,379 11,772 14,177 -1.94%
  QoQ % 3.43% 6.14% 29.16% -32.47% 22.15% -16.96% -
  Horiz. % 97.12% 93.89% 88.46% 68.49% 101.42% 83.04% 100.00%
PBT -3,209 357 -1,277 -2,647 374 628 1,721 -
  QoQ % -998.88% 127.96% 51.76% -807.75% -40.45% -63.51% -
  Horiz. % -186.46% 20.74% -74.20% -153.81% 21.73% 36.49% 100.00%
Tax -12 85 -780 -151 -3 -2 -89 -73.80%
  QoQ % -114.12% 110.90% -416.56% -4,933.33% -50.00% 97.75% -
  Horiz. % 13.48% -95.51% 876.40% 169.66% 3.37% 2.25% 100.00%
NP -3,221 442 -2,057 -2,798 371 626 1,632 -
  QoQ % -828.73% 121.49% 26.48% -854.18% -40.73% -61.64% -
  Horiz. % -197.37% 27.08% -126.04% -171.45% 22.73% 38.36% 100.00%
NP to SH -3,315 424 -2,098 -2,798 371 595 1,632 -
  QoQ % -881.84% 120.21% 25.02% -854.18% -37.65% -63.54% -
  Horiz. % -203.12% 25.98% -128.55% -171.45% 22.73% 36.46% 100.00%
Tax Rate - % -23.81 % - % - % 0.80 % 0.32 % 5.17 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 150.00% -93.81% -
  Horiz. % 0.00% -460.54% 0.00% 0.00% 15.47% 6.19% 100.00%
Total Cost 16,989 12,869 14,598 12,508 14,008 11,146 12,545 22.47%
  QoQ % 32.01% -11.84% 16.71% -10.71% 25.68% -11.15% -
  Horiz. % 135.42% 102.58% 116.37% 99.71% 111.66% 88.85% 100.00%
Net Worth 82,874 84,799 100,302 107,615 111,300 61,979 63,331 19.70%
  QoQ % -2.27% -15.46% -6.80% -3.31% 79.58% -2.14% -
  Horiz. % 130.86% 133.90% 158.38% 169.92% 175.74% 97.86% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 3,718 3,653 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.78% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.78% 100.00%
Div Payout % - % - % - % - % - % 625.00 % 223.88 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 179.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 279.17% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 82,874 84,799 100,302 107,615 111,300 61,979 63,331 19.70%
  QoQ % -2.27% -15.46% -6.80% -3.31% 79.58% -2.14% -
  Horiz. % 130.86% 133.90% 158.38% 169.92% 175.74% 97.86% 100.00%
NOSH 436,184 423,999 436,097 430,461 370,999 247,916 243,582 47.62%
  QoQ % 2.87% -2.77% 1.31% 16.03% 49.65% 1.78% -
  Horiz. % 179.07% 174.07% 179.04% 176.72% 152.31% 101.78% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -23.39 % 3.32 % -16.40 % -28.82 % 2.58 % 5.32 % 11.51 % -
  QoQ % -804.52% 120.24% 43.10% -1,217.05% -51.50% -53.78% -
  Horiz. % -203.21% 28.84% -142.48% -250.39% 22.42% 46.22% 100.00%
ROE -4.00 % 0.50 % -2.09 % -2.60 % 0.33 % 0.96 % 2.58 % -
  QoQ % -900.00% 123.92% 19.62% -887.88% -65.62% -62.79% -
  Horiz. % -155.04% 19.38% -81.01% -100.78% 12.79% 37.21% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.16 3.14 2.88 2.26 3.88 4.75 5.82 -33.52%
  QoQ % 0.64% 9.03% 27.43% -41.75% -18.32% -18.38% -
  Horiz. % 54.30% 53.95% 49.48% 38.83% 66.67% 81.62% 100.00%
EPS -0.76 0.10 -0.48 -0.65 0.10 0.24 0.67 -
  QoQ % -860.00% 120.83% 26.15% -750.00% -58.33% -64.18% -
  Horiz. % -113.43% 14.93% -71.64% -97.01% 14.93% 35.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1900 0.2000 0.2300 0.2500 0.3000 0.2500 0.2600 -18.92%
  QoQ % -5.00% -13.04% -8.00% -16.67% 20.00% -3.85% -
  Horiz. % 73.08% 76.92% 88.46% 96.15% 115.38% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.60 1.55 1.46 1.13 1.67 1.37 1.65 -2.04%
  QoQ % 3.23% 6.16% 29.20% -32.34% 21.90% -16.97% -
  Horiz. % 96.97% 93.94% 88.48% 68.48% 101.21% 83.03% 100.00%
EPS -0.39 0.05 -0.24 -0.33 0.04 0.07 0.19 -
  QoQ % -880.00% 120.83% 27.27% -925.00% -42.86% -63.16% -
  Horiz. % -205.26% 26.32% -126.32% -173.68% 21.05% 36.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.0964 0.0987 0.1167 0.1252 0.1295 0.0721 0.0737 19.66%
  QoQ % -2.33% -15.42% -6.79% -3.32% 79.61% -2.17% -
  Horiz. % 130.80% 133.92% 158.34% 169.88% 175.71% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3900 0.3800 0.4100 0.3950 0.3400 0.3350 0.3400 -
P/RPS 12.36 12.10 14.26 17.51 8.77 7.06 5.84 65.07%
  QoQ % 2.15% -15.15% -18.56% 99.66% 24.22% 20.89% -
  Horiz. % 211.64% 207.19% 244.18% 299.83% 150.17% 120.89% 100.00%
P/EPS -51.32 380.00 -85.22 -60.77 340.00 139.58 50.75 -
  QoQ % -113.51% 545.90% -40.23% -117.87% 143.59% 175.03% -
  Horiz. % -101.12% 748.77% -167.92% -119.74% 669.95% 275.03% 100.00%
EY -1.95 0.26 -1.17 -1.65 0.29 0.72 1.97 -
  QoQ % -850.00% 122.22% 29.09% -668.97% -59.72% -63.45% -
  Horiz. % -98.98% 13.20% -59.39% -83.76% 14.72% 36.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.48 4.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.59% 100.00%
P/NAPS 2.05 1.90 1.78 1.58 1.13 1.34 1.31 34.90%
  QoQ % 7.89% 6.74% 12.66% 39.82% -15.67% 2.29% -
  Horiz. % 156.49% 145.04% 135.88% 120.61% 86.26% 102.29% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.3700 0.4000 0.4000 0.4150 0.3650 0.2600 0.3300 -
P/RPS 11.72 12.74 13.91 18.40 9.42 5.48 5.67 62.48%
  QoQ % -8.01% -8.41% -24.40% 95.33% 71.90% -3.35% -
  Horiz. % 206.70% 224.69% 245.33% 324.51% 166.14% 96.65% 100.00%
P/EPS -48.68 400.00 -83.15 -63.85 365.00 108.33 49.25 -
  QoQ % -112.17% 581.06% -30.23% -117.49% 236.93% 119.96% -
  Horiz. % -98.84% 812.18% -168.83% -129.64% 741.12% 219.96% 100.00%
EY -2.05 0.25 -1.20 -1.57 0.27 0.92 2.03 -
  QoQ % -920.00% 120.83% 23.57% -681.48% -70.65% -54.68% -
  Horiz. % -100.99% 12.32% -59.11% -77.34% 13.30% 45.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.77 4.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 26.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 126.81% 100.00%
P/NAPS 1.95 2.00 1.74 1.66 1.22 1.04 1.27 33.20%
  QoQ % -2.50% 14.94% 4.82% 36.07% 17.31% -18.11% -
  Horiz. % 153.54% 157.48% 137.01% 130.71% 96.06% 81.89% 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.
 


 

384  359  519  714 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.015 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers