Highlights

[CUSCAPI] QoQ Quarter Result on 2017-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -120.79%    YoY -     59.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 7,365 7,698 6,679 9,441 7,927 9,096 6,645 7.09%
  QoQ % -4.33% 15.26% -29.26% 19.10% -12.85% 36.88% -
  Horiz. % 110.84% 115.85% 100.51% 142.08% 119.29% 136.88% 100.00%
PBT -4,916 -2,971 -4,381 -10,957 -4,829 -4,830 -4,520 5.75%
  QoQ % -65.47% 32.18% 60.02% -126.90% 0.02% -6.86% -
  Horiz. % 108.76% 65.73% 96.92% 242.41% 106.84% 106.86% 100.00%
Tax 0 0 0 282 -6 0 0 -
  QoQ % 0.00% 0.00% 0.00% 4,800.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -4,700.00% 100.00% - -
NP -4,916 -2,971 -4,381 -10,675 -4,835 -4,830 -4,520 5.75%
  QoQ % -65.47% 32.18% 58.96% -120.79% -0.10% -6.86% -
  Horiz. % 108.76% 65.73% 96.92% 236.17% 106.97% 106.86% 100.00%
NP to SH -4,916 -2,971 -4,381 -10,675 -4,835 -4,830 -4,520 5.75%
  QoQ % -65.47% 32.18% 58.96% -120.79% -0.10% -6.86% -
  Horiz. % 108.76% 65.73% 96.92% 236.17% 106.97% 106.86% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,281 10,669 11,060 20,116 12,762 13,926 11,165 6.55%
  QoQ % 15.11% -3.54% -45.02% 57.62% -8.36% 24.73% -
  Horiz. % 110.00% 95.56% 99.06% 180.17% 114.30% 124.73% 100.00%
Net Worth 100,206 108,556 88,630 19,597 24,175 28,693 34,769 102.39%
  QoQ % -7.69% 22.48% 352.26% -18.93% -15.75% -17.48% -
  Horiz. % 288.20% 312.22% 254.91% 56.36% 69.53% 82.52% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 100,206 108,556 88,630 19,597 24,175 28,693 34,769 102.39%
  QoQ % -7.69% 22.48% 352.26% -18.93% -15.75% -17.48% -
  Horiz. % 288.20% 312.22% 254.91% 56.36% 69.53% 82.52% 100.00%
NOSH 835,053 835,053 553,943 489,936 483,500 478,217 434,615 54.49%
  QoQ % 0.00% 50.75% 13.06% 1.33% 1.10% 10.03% -
  Horiz. % 192.14% 192.14% 127.46% 112.73% 111.25% 110.03% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -66.75 % -38.59 % -65.59 % -113.07 % -60.99 % -53.10 % -68.02 % -1.25%
  QoQ % -72.97% 41.16% 41.99% -85.39% -14.86% 21.93% -
  Horiz. % 98.13% 56.73% 96.43% 166.23% 89.66% 78.07% 100.00%
ROE -4.91 % -2.74 % -4.94 % -54.47 % -20.00 % -16.83 % -13.00 % -47.72%
  QoQ % -79.20% 44.53% 90.93% -172.35% -18.84% -29.46% -
  Horiz. % 37.77% 21.08% 38.00% 419.00% 153.85% 129.46% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.88 0.92 1.21 1.93 1.64 1.90 1.53 -30.82%
  QoQ % -4.35% -23.97% -37.31% 17.68% -13.68% 24.18% -
  Horiz. % 57.52% 60.13% 79.08% 126.14% 107.19% 124.18% 100.00%
EPS -0.59 -0.36 -0.79 -2.18 -1.00 -1.01 -1.04 -31.45%
  QoQ % -63.89% 54.43% 63.76% -118.00% 0.99% 2.88% -
  Horiz. % 56.73% 34.62% 75.96% 209.62% 96.15% 97.12% 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 0.1200 0.1300 0.1600 0.0400 0.0500 0.0600 0.0800 31.00%
  QoQ % -7.69% -18.75% 300.00% -20.00% -16.67% -25.00% -
  Horiz. % 150.00% 162.50% 200.00% 50.00% 62.50% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.86 0.90 0.78 1.10 0.92 1.06 0.77 7.64%
  QoQ % -4.44% 15.38% -29.09% 19.57% -13.21% 37.66% -
  Horiz. % 111.69% 116.88% 101.30% 142.86% 119.48% 137.66% 100.00%
EPS -0.57 -0.35 -0.51 -1.24 -0.56 -0.56 -0.53 4.97%
  QoQ % -62.86% 31.37% 58.87% -121.43% 0.00% -5.66% -
  Horiz. % 107.55% 66.04% 96.23% 233.96% 105.66% 105.66% 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 0.1166 0.1263 0.1031 0.0228 0.0281 0.0334 0.0405 102.25%
  QoQ % -7.68% 22.50% 352.19% -18.86% -15.87% -17.53% -
  Horiz. % 287.90% 311.85% 254.57% 56.30% 69.38% 82.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2900 0.2250 0.4050 0.5450 0.2800 0.2800 0.2550 -
P/RPS 32.88 24.41 33.59 28.28 17.08 14.72 16.68 57.15%
  QoQ % 34.70% -27.33% 18.78% 65.57% 16.03% -11.75% -
  Horiz. % 197.12% 146.34% 201.38% 169.54% 102.40% 88.25% 100.00%
P/EPS -49.26 -63.24 -51.21 -25.01 -28.00 -27.72 -24.52 59.15%
  QoQ % 22.11% -23.49% -104.76% 10.68% -1.01% -13.05% -
  Horiz. % 200.90% 257.91% 208.85% 102.00% 114.19% 113.05% 100.00%
EY -2.03 -1.58 -1.95 -4.00 -3.57 -3.61 -4.08 -37.18%
  QoQ % -28.48% 18.97% 51.25% -12.04% 1.11% 11.52% -
  Horiz. % 49.75% 38.73% 47.79% 98.04% 87.50% 88.48% 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 2.42 1.73 2.53 13.63 5.60 4.67 3.19 -16.81%
  QoQ % 39.88% -31.62% -81.44% 143.39% 19.91% 46.39% -
  Horiz. % 75.86% 54.23% 79.31% 427.27% 175.55% 146.39% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 -
Price 0.2150 0.2800 0.1400 0.5550 0.4350 0.2500 0.2550 -
P/RPS 24.38 30.37 11.61 28.80 26.53 13.14 16.68 28.76%
  QoQ % -19.72% 161.58% -59.69% 8.56% 101.90% -21.22% -
  Horiz. % 146.16% 182.07% 69.60% 172.66% 159.05% 78.78% 100.00%
P/EPS -36.52 -78.70 -17.70 -25.47 -43.50 -24.75 -24.52 30.39%
  QoQ % 53.60% -344.63% 30.51% 41.45% -75.76% -0.94% -
  Horiz. % 148.94% 320.96% 72.19% 103.87% 177.41% 100.94% 100.00%
EY -2.74 -1.27 -5.65 -3.93 -2.30 -4.04 -4.08 -23.29%
  QoQ % -115.75% 77.52% -43.77% -70.87% 43.07% 0.98% -
  Horiz. % 67.16% 31.13% 138.48% 96.32% 56.37% 99.02% 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 1.79 2.15 0.88 13.88 8.70 4.17 3.19 -31.94%
  QoQ % -16.74% 144.32% -93.66% 59.54% 108.63% 30.72% -
  Horiz. % 56.11% 67.40% 27.59% 435.11% 272.73% 130.72% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers