Highlights

[CUSCAPI] QoQ Quarter Result on 2012-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     47.16%    YoY -     -10.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,710 14,379 11,772 14,177 14,492 19,442 12,128 -13.77%
  QoQ % -32.47% 22.15% -16.96% -2.17% -25.46% 60.31% -
  Horiz. % 80.06% 118.56% 97.06% 116.89% 119.49% 160.31% 100.00%
PBT -2,647 374 628 1,721 1,137 3,103 619 -
  QoQ % -807.75% -40.45% -63.51% 51.36% -63.36% 401.29% -
  Horiz. % -427.63% 60.42% 101.45% 278.03% 183.68% 501.29% 100.00%
Tax -151 -3 -2 -89 -28 -23 -52 103.41%
  QoQ % -4,933.33% -50.00% 97.75% -217.86% -21.74% 55.77% -
  Horiz. % 290.38% 5.77% 3.85% 171.15% 53.85% 44.23% 100.00%
NP -2,798 371 626 1,632 1,109 3,080 567 -
  QoQ % -854.18% -40.73% -61.64% 47.16% -63.99% 443.21% -
  Horiz. % -493.47% 65.43% 110.41% 287.83% 195.59% 543.21% 100.00%
NP to SH -2,798 371 595 1,632 1,109 3,080 567 -
  QoQ % -854.18% -37.65% -63.54% 47.16% -63.99% 443.21% -
  Horiz. % -493.47% 65.43% 104.94% 287.83% 195.59% 543.21% 100.00%
Tax Rate - % 0.80 % 0.32 % 5.17 % 2.46 % 0.74 % 8.40 % -
  QoQ % 0.00% 150.00% -93.81% 110.16% 232.43% -91.19% -
  Horiz. % 0.00% 9.52% 3.81% 61.55% 29.29% 8.81% 100.00%
Total Cost 12,508 14,008 11,146 12,545 13,383 16,362 11,561 5.38%
  QoQ % -10.71% 25.68% -11.15% -6.26% -18.21% 41.53% -
  Horiz. % 108.19% 121.17% 96.41% 108.51% 115.76% 141.53% 100.00%
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.24%
  QoQ % -3.31% 79.58% -2.14% 2.79% 5.02% 3.47% -
  Horiz. % 189.80% 196.30% 109.31% 111.70% 108.66% 103.47% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,718 3,653 - - 3,697 -
  QoQ % 0.00% 0.00% 1.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.57% 98.81% 0.00% 0.00% 100.00%
Div Payout % - % - % 625.00 % 223.88 % - % - % 652.17 % -
  QoQ % 0.00% 0.00% 179.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.83% 34.33% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.24%
  QoQ % -3.31% 79.58% -2.14% 2.79% 5.02% 3.47% -
  Horiz. % 189.80% 196.30% 109.31% 111.70% 108.66% 103.47% 100.00%
NOSH 430,461 370,999 247,916 243,582 246,444 244,444 246,521 44.96%
  QoQ % 16.03% 49.65% 1.78% -1.16% 0.82% -0.84% -
  Horiz. % 174.61% 150.49% 100.57% 98.81% 99.97% 99.16% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -28.82 % 2.58 % 5.32 % 11.51 % 7.65 % 15.84 % 4.68 % -
  QoQ % -1,217.05% -51.50% -53.78% 50.46% -51.70% 238.46% -
  Horiz. % -615.81% 55.13% 113.68% 245.94% 163.46% 338.46% 100.00%
ROE -2.60 % 0.33 % 0.96 % 2.58 % 1.80 % 5.25 % 1.00 % -
  QoQ % -887.88% -65.62% -62.79% 43.33% -65.71% 425.00% -
  Horiz. % -260.00% 33.00% 96.00% 258.00% 180.00% 525.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.26 3.88 4.75 5.82 5.88 7.95 4.92 -40.44%
  QoQ % -41.75% -18.32% -18.38% -1.02% -26.04% 61.59% -
  Horiz. % 45.93% 78.86% 96.54% 118.29% 119.51% 161.59% 100.00%
EPS -0.65 0.10 0.24 0.67 0.45 1.26 0.23 -
  QoQ % -750.00% -58.33% -64.18% 48.89% -64.29% 447.83% -
  Horiz. % -282.61% 43.48% 104.35% 291.30% 195.65% 547.83% 100.00%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.2500 0.3000 0.2500 0.2600 0.2500 0.2400 0.2300 5.71%
  QoQ % -16.67% 20.00% -3.85% 4.00% 4.17% 4.35% -
  Horiz. % 108.70% 130.43% 108.70% 113.04% 108.70% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.13 1.67 1.37 1.65 1.69 2.26 1.41 -13.71%
  QoQ % -32.34% 21.90% -16.97% -2.37% -25.22% 60.28% -
  Horiz. % 80.14% 118.44% 97.16% 117.02% 119.86% 160.28% 100.00%
EPS -0.33 0.04 0.07 0.19 0.13 0.36 0.07 -
  QoQ % -925.00% -42.86% -63.16% 46.15% -63.89% 414.29% -
  Horiz. % -471.43% 57.14% 100.00% 271.43% 185.71% 514.29% 100.00%
DPS 0.00 0.00 0.43 0.43 0.00 0.00 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.1252 0.1295 0.0721 0.0737 0.0717 0.0683 0.0660 53.18%
  QoQ % -3.32% 79.61% -2.17% 2.79% 4.98% 3.48% -
  Horiz. % 189.70% 196.21% 109.24% 111.67% 108.64% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 0.3700 -
P/RPS 17.51 8.77 7.06 5.84 5.78 3.90 7.52 75.59%
  QoQ % 99.66% 24.22% 20.89% 1.04% 48.21% -48.14% -
  Horiz. % 232.85% 116.62% 93.88% 77.66% 76.86% 51.86% 100.00%
P/EPS -60.77 340.00 139.58 50.75 75.56 24.60 160.87 -
  QoQ % -117.87% 143.59% 175.03% -32.83% 207.15% -84.71% -
  Horiz. % -37.78% 211.35% 86.77% 31.55% 46.97% 15.29% 100.00%
EY -1.65 0.29 0.72 1.97 1.32 4.06 0.62 -
  QoQ % -668.97% -59.72% -63.45% 49.24% -67.49% 554.84% -
  Horiz. % -266.13% 46.77% 116.13% 317.74% 212.90% 654.84% 100.00%
DY 0.00 0.00 4.48 4.41 0.00 0.00 4.05 -
  QoQ % 0.00% 0.00% 1.59% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.62% 108.89% 0.00% 0.00% 100.00%
P/NAPS 1.58 1.13 1.34 1.31 1.36 1.29 1.61 -1.24%
  QoQ % 39.82% -15.67% 2.29% -3.68% 5.43% -19.88% -
  Horiz. % 98.14% 70.19% 83.23% 81.37% 84.47% 80.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 -
Price 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 0.3500 -
P/RPS 18.40 9.42 5.48 5.67 5.95 4.90 7.11 88.39%
  QoQ % 95.33% 71.90% -3.35% -4.71% 21.43% -31.08% -
  Horiz. % 258.79% 132.49% 77.07% 79.75% 83.68% 68.92% 100.00%
P/EPS -63.85 365.00 108.33 49.25 77.78 30.95 152.17 -
  QoQ % -117.49% 236.93% 119.96% -36.68% 151.31% -79.66% -
  Horiz. % -41.96% 239.86% 71.19% 32.37% 51.11% 20.34% 100.00%
EY -1.57 0.27 0.92 2.03 1.29 3.23 0.66 -
  QoQ % -681.48% -70.65% -54.68% 57.36% -60.06% 389.39% -
  Horiz. % -237.88% 40.91% 139.39% 307.58% 195.45% 489.39% 100.00%
DY 0.00 0.00 5.77 4.55 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 26.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.50% 106.06% 0.00% 0.00% 100.00%
P/NAPS 1.66 1.22 1.04 1.27 1.40 1.63 1.52 6.04%
  QoQ % 36.07% 17.31% -18.11% -9.29% -14.11% 7.24% -
  Horiz. % 109.21% 80.26% 68.42% 83.55% 92.11% 107.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

519  192  593  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.06+0.01 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.76+0.01 
 VIVOCOM 0.04-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS