Highlights

[CUSCAPI] QoQ Quarter Result on 2018-12-31 [#0]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Dec-2018
Profit Trend QoQ -     -95.52%    YoY -     9.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 5,029 6,512 7,244 7,498 7,365 7,698 6,679 -17.22%
  QoQ % -22.77% -10.10% -3.39% 1.81% -4.33% 15.26% -
  Horiz. % 75.30% 97.50% 108.46% 112.26% 110.27% 115.26% 100.00%
PBT -4,140 -2,106 93 -8,985 -4,916 -2,971 -4,381 -3.70%
  QoQ % -96.58% -2,364.52% 101.04% -82.77% -65.47% 32.18% -
  Horiz. % 94.50% 48.07% -2.12% 205.09% 112.21% 67.82% 100.00%
Tax 39 0 0 -627 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6.22% -0.00% -0.00% 100.00% - - -
NP -4,101 -2,106 93 -9,612 -4,916 -2,971 -4,381 -4.30%
  QoQ % -94.73% -2,364.52% 100.97% -95.52% -65.47% 32.18% -
  Horiz. % 93.61% 48.07% -2.12% 219.40% 112.21% 67.82% 100.00%
NP to SH -4,101 -2,106 93 -9,612 -4,916 -2,971 -4,381 -4.30%
  QoQ % -94.73% -2,364.52% 100.97% -95.52% -65.47% 32.18% -
  Horiz. % 93.61% 48.07% -2.12% 219.40% 112.21% 67.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,130 8,618 7,151 17,110 12,281 10,669 11,060 -11.99%
  QoQ % 5.94% 20.51% -58.21% 39.32% 15.11% -3.54% -
  Horiz. % 82.55% 77.92% 64.66% 154.70% 111.04% 96.46% 100.00%
Net Worth 94,519 94,519 94,519 100,206 100,206 108,556 88,630 4.38%
  QoQ % 0.00% 0.00% -5.68% 0.00% -7.69% 22.48% -
  Horiz. % 106.64% 106.64% 106.64% 113.06% 113.06% 122.48% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 94,519 94,519 94,519 100,206 100,206 108,556 88,630 4.38%
  QoQ % 0.00% 0.00% -5.68% 0.00% -7.69% 22.48% -
  Horiz. % 106.64% 106.64% 106.64% 113.06% 113.06% 122.48% 100.00%
NOSH 859,269 859,269 859,269 835,053 835,053 835,053 553,943 33.97%
  QoQ % 0.00% 0.00% 2.90% 0.00% 0.00% 50.75% -
  Horiz. % 155.12% 155.12% 155.12% 150.75% 150.75% 150.75% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -81.55 % -32.34 % 1.28 % -128.19 % -66.75 % -38.59 % -65.59 % 15.61%
  QoQ % -152.16% -2,626.56% 101.00% -92.04% -72.97% 41.16% -
  Horiz. % 124.33% 49.31% -1.95% 195.44% 101.77% 58.84% 100.00%
ROE -4.34 % -2.23 % 0.10 % -9.59 % -4.91 % -2.74 % -4.94 % -8.26%
  QoQ % -94.62% -2,330.00% 101.04% -95.32% -79.20% 44.53% -
  Horiz. % 87.85% 45.14% -2.02% 194.13% 99.39% 55.47% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.59 0.76 0.84 0.90 0.88 0.92 1.21 -38.02%
  QoQ % -22.37% -9.52% -6.67% 2.27% -4.35% -23.97% -
  Horiz. % 48.76% 62.81% 69.42% 74.38% 72.73% 76.03% 100.00%
EPS -0.48 -0.25 0.01 -1.15 -0.59 -0.36 -0.79 -28.24%
  QoQ % -92.00% -2,600.00% 100.87% -94.92% -63.89% 54.43% -
  Horiz. % 60.76% 31.65% -1.27% 145.57% 74.68% 45.57% 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 0.1100 0.1100 0.1100 0.1200 0.1200 0.1300 0.1600 -22.09%
  QoQ % 0.00% 0.00% -8.33% 0.00% -7.69% -18.75% -
  Horiz. % 68.75% 68.75% 68.75% 75.00% 75.00% 81.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.59 0.76 0.84 0.87 0.86 0.90 0.78 -16.97%
  QoQ % -22.37% -9.52% -3.45% 1.16% -4.44% 15.38% -
  Horiz. % 75.64% 97.44% 107.69% 111.54% 110.26% 115.38% 100.00%
EPS -0.48 -0.25 0.01 -1.12 -0.57 -0.35 -0.51 -3.96%
  QoQ % -92.00% -2,600.00% 100.89% -96.49% -62.86% 31.37% -
  Horiz. % 94.12% 49.02% -1.96% 219.61% 111.76% 68.63% 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 0.1100 0.1100 0.1100 0.1166 0.1166 0.1263 0.1031 4.41%
  QoQ % 0.00% 0.00% -5.66% 0.00% -7.68% 22.50% -
  Horiz. % 106.69% 106.69% 106.69% 113.09% 113.09% 122.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1750 0.1800 0.2050 0.1750 0.2900 0.2250 0.4050 -
P/RPS 29.90 23.75 24.32 19.49 32.88 24.41 33.59 -7.46%
  QoQ % 25.89% -2.34% 24.78% -40.72% 34.70% -27.33% -
  Horiz. % 89.01% 70.71% 72.40% 58.02% 97.89% 72.67% 100.00%
P/EPS -36.67 -73.44 1,894.09 -15.20 -49.26 -63.24 -51.21 -19.94%
  QoQ % 50.07% -103.88% 12,561.12% 69.14% 22.11% -23.49% -
  Horiz. % 71.61% 143.41% -3,698.67% 29.68% 96.19% 123.49% 100.00%
EY -2.73 -1.36 0.05 -6.58 -2.03 -1.58 -1.95 25.12%
  QoQ % -100.74% -2,820.00% 100.76% -224.14% -28.48% 18.97% -
  Horiz. % 140.00% 69.74% -2.56% 337.44% 104.10% 81.03% 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 1.59 1.64 1.86 1.46 2.42 1.73 2.53 -26.61%
  QoQ % -3.05% -11.83% 27.40% -39.67% 39.88% -31.62% -
  Horiz. % 62.85% 64.82% 73.52% 57.71% 95.65% 68.38% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 28/05/19 28/02/19 28/11/18 28/08/18 30/05/18 -
Price 0.1650 0.1700 0.1600 0.2000 0.2150 0.2800 0.1400 -
P/RPS 28.19 22.43 18.98 22.27 24.38 30.37 11.61 80.55%
  QoQ % 25.68% 18.18% -14.77% -8.65% -19.72% 161.58% -
  Horiz. % 242.81% 193.20% 163.48% 191.82% 209.99% 261.58% 100.00%
P/EPS -34.57 -69.36 1,478.31 -17.38 -36.52 -78.70 -17.70 56.19%
  QoQ % 50.16% -104.69% 8,605.81% 52.41% 53.60% -344.63% -
  Horiz. % 195.31% 391.86% -8,352.03% 98.19% 206.33% 444.63% 100.00%
EY -2.89 -1.44 0.07 -5.76 -2.74 -1.27 -5.65 -36.02%
  QoQ % -100.69% -2,157.14% 101.22% -110.22% -115.75% 77.52% -
  Horiz. % 51.15% 25.49% -1.24% 101.95% 48.50% 22.48% 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 1.50 1.55 1.45 1.67 1.79 2.15 0.88 42.65%
  QoQ % -3.23% 6.90% -13.17% -6.70% -16.74% 144.32% -
  Horiz. % 170.45% 176.14% 164.77% 189.77% 203.41% 244.32% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS