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 - 835,826
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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers