Highlights

[CUSCAPI] QoQ Quarter Result on 2013-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     25.02%    YoY -     -228.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,628 13,768 13,311 12,541 9,710 14,379 11,772 -0.82%
  QoQ % -15.54% 3.43% 6.14% 29.16% -32.47% 22.15% -
  Horiz. % 98.78% 116.96% 113.07% 106.53% 82.48% 122.15% 100.00%
PBT -3,853 -3,209 357 -1,277 -2,647 374 628 -
  QoQ % -20.07% -998.88% 127.96% 51.76% -807.75% -40.45% -
  Horiz. % -613.54% -510.99% 56.85% -203.34% -421.50% 59.55% 100.00%
Tax -24 -12 85 -780 -151 -3 -2 423.36%
  QoQ % -100.00% -114.12% 110.90% -416.56% -4,933.33% -50.00% -
  Horiz. % 1,200.00% 600.00% -4,250.00% 39,000.00% 7,550.00% 150.00% 100.00%
NP -3,877 -3,221 442 -2,057 -2,798 371 626 -
  QoQ % -20.37% -828.73% 121.49% 26.48% -854.18% -40.73% -
  Horiz. % -619.33% -514.54% 70.61% -328.59% -446.96% 59.27% 100.00%
NP to SH -3,901 -3,315 424 -2,098 -2,798 371 595 -
  QoQ % -17.68% -881.84% 120.21% 25.02% -854.18% -37.65% -
  Horiz. % -655.63% -557.14% 71.26% -352.61% -470.25% 62.35% 100.00%
Tax Rate - % - % -23.81 % - % - % 0.80 % 0.32 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 0.00% -7,440.62% 0.00% 0.00% 250.00% 100.00%
Total Cost 15,505 16,989 12,869 14,598 12,508 14,008 11,146 24.59%
  QoQ % -8.74% 32.01% -11.84% 16.71% -10.71% 25.68% -
  Horiz. % 139.11% 152.42% 115.46% 130.97% 112.22% 125.68% 100.00%
Net Worth 82,354 82,874 84,799 100,302 107,615 111,300 61,979 20.84%
  QoQ % -0.63% -2.27% -15.46% -6.80% -3.31% 79.58% -
  Horiz. % 132.87% 133.71% 136.82% 161.83% 173.63% 179.58% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 3,718 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 625.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 82,354 82,874 84,799 100,302 107,615 111,300 61,979 20.84%
  QoQ % -0.63% -2.27% -15.46% -6.80% -3.31% 79.58% -
  Horiz. % 132.87% 133.71% 136.82% 161.83% 173.63% 179.58% 100.00%
NOSH 433,444 436,184 423,999 436,097 430,461 370,999 247,916 45.08%
  QoQ % -0.63% 2.87% -2.77% 1.31% 16.03% 49.65% -
  Horiz. % 174.83% 175.94% 171.03% 175.90% 173.63% 149.65% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -33.34 % -23.39 % 3.32 % -16.40 % -28.82 % 2.58 % 5.32 % -
  QoQ % -42.54% -804.52% 120.24% 43.10% -1,217.05% -51.50% -
  Horiz. % -626.69% -439.66% 62.41% -308.27% -541.73% 48.50% 100.00%
ROE -4.74 % -4.00 % 0.50 % -2.09 % -2.60 % 0.33 % 0.96 % -
  QoQ % -18.50% -900.00% 123.92% 19.62% -887.88% -65.62% -
  Horiz. % -493.75% -416.67% 52.08% -217.71% -270.83% 34.38% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.68 3.16 3.14 2.88 2.26 3.88 4.75 -31.70%
  QoQ % -15.19% 0.64% 9.03% 27.43% -41.75% -18.32% -
  Horiz. % 56.42% 66.53% 66.11% 60.63% 47.58% 81.68% 100.00%
EPS -0.90 -0.76 0.10 -0.48 -0.65 0.10 0.24 -
  QoQ % -18.42% -860.00% 120.83% 26.15% -750.00% -58.33% -
  Horiz. % -375.00% -316.67% 41.67% -200.00% -270.83% 41.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.1900 0.1900 0.2000 0.2300 0.2500 0.3000 0.2500 -16.71%
  QoQ % 0.00% -5.00% -13.04% -8.00% -16.67% 20.00% -
  Horiz. % 76.00% 76.00% 80.00% 92.00% 100.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.35 1.60 1.55 1.46 1.13 1.67 1.37 -0.97%
  QoQ % -15.62% 3.23% 6.16% 29.20% -32.34% 21.90% -
  Horiz. % 98.54% 116.79% 113.14% 106.57% 82.48% 121.90% 100.00%
EPS -0.45 -0.39 0.05 -0.24 -0.33 0.04 0.07 -
  QoQ % -15.38% -880.00% 120.83% 27.27% -925.00% -42.86% -
  Horiz. % -642.86% -557.14% 71.43% -342.86% -471.43% 57.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.0958 0.0964 0.0987 0.1167 0.1252 0.1295 0.0721 20.84%
  QoQ % -0.62% -2.33% -15.42% -6.79% -3.32% 79.61% -
  Horiz. % 132.87% 133.70% 136.89% 161.86% 173.65% 179.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2950 0.3900 0.3800 0.4100 0.3950 0.3400 0.3350 -
P/RPS 11.00 12.36 12.10 14.26 17.51 8.77 7.06 34.36%
  QoQ % -11.00% 2.15% -15.15% -18.56% 99.66% 24.22% -
  Horiz. % 155.81% 175.07% 171.39% 201.98% 248.02% 124.22% 100.00%
P/EPS -32.78 -51.32 380.00 -85.22 -60.77 340.00 139.58 -
  QoQ % 36.13% -113.51% 545.90% -40.23% -117.87% 143.59% -
  Horiz. % -23.48% -36.77% 272.25% -61.05% -43.54% 243.59% 100.00%
EY -3.05 -1.95 0.26 -1.17 -1.65 0.29 0.72 -
  QoQ % -56.41% -850.00% 122.22% 29.09% -668.97% -59.72% -
  Horiz. % -423.61% -270.83% 36.11% -162.50% -229.17% 40.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.55 2.05 1.90 1.78 1.58 1.13 1.34 10.18%
  QoQ % -24.39% 7.89% 6.74% 12.66% 39.82% -15.67% -
  Horiz. % 115.67% 152.99% 141.79% 132.84% 117.91% 84.33% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 -
Price 0.2100 0.3700 0.4000 0.4000 0.4150 0.3650 0.2600 -
P/RPS 7.83 11.72 12.74 13.91 18.40 9.42 5.48 26.83%
  QoQ % -33.19% -8.01% -8.41% -24.40% 95.33% 71.90% -
  Horiz. % 142.88% 213.87% 232.48% 253.83% 335.77% 171.90% 100.00%
P/EPS -23.33 -48.68 400.00 -83.15 -63.85 365.00 108.33 -
  QoQ % 52.07% -112.17% 581.06% -30.23% -117.49% 236.93% -
  Horiz. % -21.54% -44.94% 369.24% -76.76% -58.94% 336.93% 100.00%
EY -4.29 -2.05 0.25 -1.20 -1.57 0.27 0.92 -
  QoQ % -109.27% -920.00% 120.83% 23.57% -681.48% -70.65% -
  Horiz. % -466.30% -222.83% 27.17% -130.43% -170.65% 29.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.11 1.95 2.00 1.74 1.66 1.22 1.04 4.43%
  QoQ % -43.08% -2.50% 14.94% 4.82% 36.07% 17.31% -
  Horiz. % 106.73% 187.50% 192.31% 167.31% 159.62% 117.31% 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  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers