Highlights

[CUSCAPI] QoQ Quarter Result on 2014-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -17.68%    YoY -     -39.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,814 13,249 13,227 11,628 13,768 13,311 12,541 -15.12%
  QoQ % -25.93% 0.17% 13.75% -15.54% 3.43% 6.14% -
  Horiz. % 78.26% 105.65% 105.47% 92.72% 109.78% 106.14% 100.00%
PBT -3,304 223 -94 -3,853 -3,209 357 -1,277 88.79%
  QoQ % -1,581.61% 337.23% 97.56% -20.07% -998.88% 127.96% -
  Horiz. % 258.73% -17.46% 7.36% 301.72% 251.29% -27.96% 100.00%
Tax -142 -22 -245 -24 -12 85 -780 -67.98%
  QoQ % -545.45% 91.02% -920.83% -100.00% -114.12% 110.90% -
  Horiz. % 18.21% 2.82% 31.41% 3.08% 1.54% -10.90% 100.00%
NP -3,446 201 -339 -3,877 -3,221 442 -2,057 41.19%
  QoQ % -1,814.43% 159.29% 91.26% -20.37% -828.73% 121.49% -
  Horiz. % 167.53% -9.77% 16.48% 188.48% 156.59% -21.49% 100.00%
NP to SH -3,446 201 -165 -3,901 -3,315 424 -2,098 39.34%
  QoQ % -1,814.43% 221.82% 95.77% -17.68% -881.84% 120.21% -
  Horiz. % 164.25% -9.58% 7.86% 185.94% 158.01% -20.21% 100.00%
Tax Rate - % 9.87 % - % - % - % -23.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -41.45% 0.00% 0.00% 0.00% 100.00% -
Total Cost 13,260 13,048 13,566 15,505 16,989 12,869 14,598 -6.22%
  QoQ % 1.62% -3.82% -12.51% -8.74% 32.01% -11.84% -
  Horiz. % 90.83% 89.38% 92.93% 106.21% 116.38% 88.16% 100.00%
Net Worth 78,516 72,360 68,400 82,354 82,874 84,799 100,302 -15.10%
  QoQ % 8.51% 5.79% -16.94% -0.63% -2.27% -15.46% -
  Horiz. % 78.28% 72.14% 68.19% 82.11% 82.63% 84.54% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 78,516 72,360 68,400 82,354 82,874 84,799 100,302 -15.10%
  QoQ % 8.51% 5.79% -16.94% -0.63% -2.27% -15.46% -
  Horiz. % 78.28% 72.14% 68.19% 82.11% 82.63% 84.54% 100.00%
NOSH 436,202 401,999 380,000 433,444 436,184 423,999 436,097 0.02%
  QoQ % 8.51% 5.79% -12.33% -0.63% 2.87% -2.77% -
  Horiz. % 100.02% 92.18% 87.14% 99.39% 100.02% 97.23% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -35.11 % 1.52 % -2.56 % -33.34 % -23.39 % 3.32 % -16.40 % 66.34%
  QoQ % -2,409.87% 159.38% 92.32% -42.54% -804.52% 120.24% -
  Horiz. % 214.09% -9.27% 15.61% 203.29% 142.62% -20.24% 100.00%
ROE -4.39 % 0.28 % -0.24 % -4.74 % -4.00 % 0.50 % -2.09 % 64.24%
  QoQ % -1,667.86% 216.67% 94.94% -18.50% -900.00% 123.92% -
  Horiz. % 210.05% -13.40% 11.48% 226.79% 191.39% -23.92% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.25 3.30 3.48 2.68 3.16 3.14 2.88 -15.21%
  QoQ % -31.82% -5.17% 29.85% -15.19% 0.64% 9.03% -
  Horiz. % 78.12% 114.58% 120.83% 93.06% 109.72% 109.03% 100.00%
EPS -0.79 0.05 -0.04 -0.90 -0.76 0.10 -0.48 39.53%
  QoQ % -1,680.00% 225.00% 95.56% -18.42% -860.00% 120.83% -
  Horiz. % 164.58% -10.42% 8.33% 187.50% 158.33% -20.83% 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 0.1800 0.1800 0.1800 0.1900 0.1900 0.2000 0.2300 -15.11%
  QoQ % 0.00% 0.00% -5.26% 0.00% -5.00% -13.04% -
  Horiz. % 78.26% 78.26% 78.26% 82.61% 82.61% 86.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.14 1.54 1.54 1.35 1.60 1.55 1.46 -15.24%
  QoQ % -25.97% 0.00% 14.07% -15.62% 3.23% 6.16% -
  Horiz. % 78.08% 105.48% 105.48% 92.47% 109.59% 106.16% 100.00%
EPS -0.40 0.02 -0.02 -0.45 -0.39 0.05 -0.24 40.70%
  QoQ % -2,100.00% 200.00% 95.56% -15.38% -880.00% 120.83% -
  Horiz. % 166.67% -8.33% 8.33% 187.50% 162.50% -20.83% 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 0.0914 0.0842 0.0796 0.0958 0.0964 0.0987 0.1167 -15.07%
  QoQ % 8.55% 5.78% -16.91% -0.62% -2.33% -15.42% -
  Horiz. % 78.32% 72.15% 68.21% 82.09% 82.60% 84.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1750 0.2000 0.1500 0.2950 0.3900 0.3800 0.4100 -
P/RPS 7.78 6.07 4.31 11.00 12.36 12.10 14.26 -33.31%
  QoQ % 28.17% 40.84% -60.82% -11.00% 2.15% -15.15% -
  Horiz. % 54.56% 42.57% 30.22% 77.14% 86.68% 84.85% 100.00%
P/EPS -22.15 400.00 -345.45 -32.78 -51.32 380.00 -85.22 -59.37%
  QoQ % -105.54% 215.79% -953.84% 36.13% -113.51% 545.90% -
  Horiz. % 25.99% -469.37% 405.36% 38.47% 60.22% -445.90% 100.00%
EY -4.51 0.25 -0.29 -3.05 -1.95 0.26 -1.17 146.45%
  QoQ % -1,904.00% 186.21% 90.49% -56.41% -850.00% 122.22% -
  Horiz. % 385.47% -21.37% 24.79% 260.68% 166.67% -22.22% 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 0.97 1.11 0.83 1.55 2.05 1.90 1.78 -33.36%
  QoQ % -12.61% 33.73% -46.45% -24.39% 7.89% 6.74% -
  Horiz. % 54.49% 62.36% 46.63% 87.08% 115.17% 106.74% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 -
Price 0.1350 0.1900 0.2100 0.2100 0.3700 0.4000 0.4000 -
P/RPS 6.00 5.76 6.03 7.83 11.72 12.74 13.91 -43.00%
  QoQ % 4.17% -4.48% -22.99% -33.19% -8.01% -8.41% -
  Horiz. % 43.13% 41.41% 43.35% 56.29% 84.26% 91.59% 100.00%
P/EPS -17.09 380.00 -483.64 -23.33 -48.68 400.00 -83.15 -65.27%
  QoQ % -104.50% 178.57% -1,973.04% 52.07% -112.17% 581.06% -
  Horiz. % 20.55% -457.01% 581.65% 28.06% 58.54% -481.06% 100.00%
EY -5.85 0.26 -0.21 -4.29 -2.05 0.25 -1.20 188.34%
  QoQ % -2,350.00% 223.81% 95.10% -109.27% -920.00% 120.83% -
  Horiz. % 487.50% -21.67% 17.50% 357.50% 170.83% -20.83% 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 0.75 1.06 1.17 1.11 1.95 2.00 1.74 -43.03%
  QoQ % -29.25% -9.40% 5.41% -43.08% -2.50% 14.94% -
  Horiz. % 43.10% 60.92% 67.24% 63.79% 112.07% 114.94% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers