Highlights

[CUSCAPI] QoQ Quarter Result on 2015-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     7.89%    YoY -     18.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 9,394 9,619 10,649 10,082 9,814 13,249 13,227 -20.41%
  QoQ % -2.34% -9.67% 5.62% 2.73% -25.93% 0.17% -
  Horiz. % 71.02% 72.72% 80.51% 76.22% 74.20% 100.17% 100.00%
PBT -3,711 -3,592 -18,088 -3,200 -3,304 223 -94 1,062.02%
  QoQ % -3.31% 80.14% -465.25% 3.15% -1,581.61% 337.23% -
  Horiz. % 3,947.87% 3,821.28% 19,242.55% 3,404.26% 3,514.89% -237.23% 100.00%
Tax 0 0 178 26 -142 -22 -245 -
  QoQ % 0.00% 0.00% 584.62% 118.31% -545.45% 91.02% -
  Horiz. % -0.00% -0.00% -72.65% -10.61% 57.96% 8.98% 100.00%
NP -3,711 -3,592 -17,910 -3,174 -3,446 201 -339 393.74%
  QoQ % -3.31% 79.94% -464.27% 7.89% -1,814.43% 159.29% -
  Horiz. % 1,094.69% 1,059.59% 5,283.19% 936.28% 1,016.52% -59.29% 100.00%
NP to SH -3,711 -3,592 -17,910 -3,174 -3,446 201 -165 698.29%
  QoQ % -3.31% 79.94% -464.27% 7.89% -1,814.43% 221.82% -
  Horiz. % 2,249.09% 2,176.97% 10,854.55% 1,923.64% 2,088.48% -121.82% 100.00%
Tax Rate - % - % - % - % - % 9.87 % - % -
  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% -
Total Cost 13,105 13,211 28,559 13,256 13,260 13,048 13,566 -2.28%
  QoQ % -0.80% -53.74% 115.44% -0.03% 1.62% -3.82% -
  Horiz. % 96.60% 97.38% 210.52% 97.71% 97.74% 96.18% 100.00%
Net Worth 56,756 61,326 65,364 82,610 78,516 72,360 68,400 -11.71%
  QoQ % -7.45% -6.18% -20.88% 5.21% 8.51% 5.79% -
  Horiz. % 82.98% 89.66% 95.56% 120.78% 114.79% 105.79% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 56,756 61,326 65,364 82,610 78,516 72,360 68,400 -11.71%
  QoQ % -7.45% -6.18% -20.88% 5.21% 8.51% 5.79% -
  Horiz. % 82.98% 89.66% 95.56% 120.78% 114.79% 105.79% 100.00%
NOSH 436,588 438,048 435,766 434,794 436,202 401,999 380,000 9.71%
  QoQ % -0.33% 0.52% 0.22% -0.32% 8.51% 5.79% -
  Horiz. % 114.89% 115.28% 114.68% 114.42% 114.79% 105.79% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -39.50 % -37.34 % -168.18 % -31.48 % -35.11 % 1.52 % -2.56 % 520.82%
  QoQ % -5.78% 77.80% -434.24% 10.34% -2,409.87% 159.38% -
  Horiz. % 1,542.97% 1,458.59% 6,569.53% 1,229.69% 1,371.48% -59.38% 100.00%
ROE -6.54 % -5.86 % -27.40 % -3.84 % -4.39 % 0.28 % -0.24 % 807.37%
  QoQ % -11.60% 78.61% -613.54% 12.53% -1,667.86% 216.67% -
  Horiz. % 2,725.00% 2,441.67% 11,416.67% 1,600.00% 1,829.17% -116.67% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.15 2.20 2.44 2.32 2.25 3.30 3.48 -27.48%
  QoQ % -2.27% -9.84% 5.17% 3.11% -31.82% -5.17% -
  Horiz. % 61.78% 63.22% 70.11% 66.67% 64.66% 94.83% 100.00%
EPS -0.85 -0.82 -4.11 -0.73 -0.79 0.05 -0.04 668.63%
  QoQ % -3.66% 80.05% -463.01% 7.59% -1,680.00% 225.00% -
  Horiz. % 2,125.00% 2,050.00% 10,275.00% 1,825.00% 1,975.00% -125.00% 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 0.1300 0.1400 0.1500 0.1900 0.1800 0.1800 0.1800 -19.52%
  QoQ % -7.14% -6.67% -21.05% 5.56% 0.00% 0.00% -
  Horiz. % 72.22% 77.78% 83.33% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.09 1.12 1.24 1.17 1.14 1.54 1.54 -20.60%
  QoQ % -2.68% -9.68% 5.98% 2.63% -25.97% 0.00% -
  Horiz. % 70.78% 72.73% 80.52% 75.97% 74.03% 100.00% 100.00%
EPS -0.43 -0.42 -2.08 -0.37 -0.40 0.02 -0.02 674.65%
  QoQ % -2.38% 79.81% -462.16% 7.50% -2,100.00% 200.00% -
  Horiz. % 2,150.00% 2,100.00% 10,400.00% 1,850.00% 2,000.00% -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 0.0661 0.0714 0.0761 0.0961 0.0914 0.0842 0.0796 -11.66%
  QoQ % -7.42% -6.18% -20.81% 5.14% 8.55% 5.78% -
  Horiz. % 83.04% 89.70% 95.60% 120.73% 114.82% 105.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0950 0.1000 0.1400 0.1350 0.1750 0.2000 0.1500 -
P/RPS 4.42 4.55 5.73 5.82 7.78 6.07 4.31 1.70%
  QoQ % -2.86% -20.59% -1.55% -25.19% 28.17% 40.84% -
  Horiz. % 102.55% 105.57% 132.95% 135.03% 180.51% 140.84% 100.00%
P/EPS -11.18 -12.20 -3.41 -18.49 -22.15 400.00 -345.45 -89.87%
  QoQ % 8.36% -257.77% 81.56% 16.52% -105.54% 215.79% -
  Horiz. % 3.24% 3.53% 0.99% 5.35% 6.41% -115.79% 100.00%
EY -8.95 -8.20 -29.36 -5.41 -4.51 0.25 -0.29 885.96%
  QoQ % -9.15% 72.07% -442.70% -19.96% -1,904.00% 186.21% -
  Horiz. % 3,086.21% 2,827.59% 10,124.14% 1,865.52% 1,555.17% -86.21% 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 0.73 0.71 0.93 0.71 0.97 1.11 0.83 -8.21%
  QoQ % 2.82% -23.66% 30.99% -26.80% -12.61% 33.73% -
  Horiz. % 87.95% 85.54% 112.05% 85.54% 116.87% 133.73% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.1400 0.1150 0.1150 0.1550 0.1350 0.1900 0.2100 -
P/RPS 6.51 5.24 4.71 6.68 6.00 5.76 6.03 5.24%
  QoQ % 24.24% 11.25% -29.49% 11.33% 4.17% -4.48% -
  Horiz. % 107.96% 86.90% 78.11% 110.78% 99.50% 95.52% 100.00%
P/EPS -16.47 -14.02 -2.80 -21.23 -17.09 380.00 -483.64 -89.52%
  QoQ % -17.48% -400.71% 86.81% -24.22% -104.50% 178.57% -
  Horiz. % 3.41% 2.90% 0.58% 4.39% 3.53% -78.57% 100.00%
EY -6.07 -7.13 -35.74 -4.71 -5.85 0.26 -0.21 843.78%
  QoQ % 14.87% 80.05% -658.81% 19.49% -2,350.00% 223.81% -
  Horiz. % 2,890.48% 3,395.24% 17,019.05% 2,242.86% 2,785.71% -123.81% 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 1.08 0.82 0.77 0.82 0.75 1.06 1.17 -5.20%
  QoQ % 31.71% 6.49% -6.10% 9.33% -29.25% -9.40% -
  Horiz. % 92.31% 70.09% 65.81% 70.09% 64.10% 90.60% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers