Highlights

[CUSCAPI] QoQ Quarter Result on 2019-12-31 [#0]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
31-Dec-2019
Profit Trend QoQ -     31.48%    YoY -     70.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,817 3,280 7,268 5,029 6,512 7,244 7,498 -61.16%
  QoQ % -44.60% -54.87% 44.52% -22.77% -10.10% -3.39% -
  Horiz. % 24.23% 43.74% 96.93% 67.07% 86.85% 96.61% 100.00%
PBT -7,667 -4,824 -2,812 -4,140 -2,106 93 -8,985 -10.04%
  QoQ % -58.93% -71.55% 32.08% -96.58% -2,364.52% 101.04% -
  Horiz. % 85.33% 53.69% 31.30% 46.08% 23.44% -1.04% 100.00%
Tax -120 0 1 39 0 0 -627 -66.82%
  QoQ % 0.00% 0.00% -97.44% 0.00% 0.00% 0.00% -
  Horiz. % 19.14% -0.00% -0.16% -6.22% -0.00% -0.00% 100.00%
NP -7,787 -4,824 -2,811 -4,101 -2,106 93 -9,612 -13.11%
  QoQ % -61.42% -71.61% 31.46% -94.73% -2,364.52% 100.97% -
  Horiz. % 81.01% 50.19% 29.24% 42.67% 21.91% -0.97% 100.00%
NP to SH -7,755 -4,805 -2,810 -4,101 -2,106 93 -9,612 -13.35%
  QoQ % -61.39% -71.00% 31.48% -94.73% -2,364.52% 100.97% -
  Horiz. % 80.68% 49.99% 29.23% 42.67% 21.91% -0.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,604 8,104 10,079 9,130 8,618 7,151 17,110 -31.98%
  QoQ % 18.51% -19.60% 10.39% 5.94% 20.51% -58.21% -
  Horiz. % 56.13% 47.36% 58.91% 53.36% 50.37% 41.79% 100.00%
Net Worth 73,897 81,630 85,926 94,519 94,519 94,519 100,206 -18.39%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -5.68% -
  Horiz. % 73.74% 81.46% 85.75% 94.32% 94.32% 94.32% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 73,897 81,630 85,926 94,519 94,519 94,519 100,206 -18.39%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -5.68% -
  Horiz. % 73.74% 81.46% 85.75% 94.32% 94.32% 94.32% 100.00%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 835,053 1.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.90% -
  Horiz. % 102.90% 102.90% 102.90% 102.90% 102.90% 102.90% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -428.56 % -147.07 % -38.68 % -81.55 % -32.34 % 1.28 % -128.19 % 123.75%
  QoQ % -191.40% -280.22% 52.57% -152.16% -2,626.56% 101.00% -
  Horiz. % 334.32% 114.73% 30.17% 63.62% 25.23% -1.00% 100.00%
ROE -10.49 % -5.89 % -3.27 % -4.34 % -2.23 % 0.10 % -9.59 % 6.17%
  QoQ % -78.10% -80.12% 24.65% -94.62% -2,330.00% 101.04% -
  Horiz. % 109.38% 61.42% 34.10% 45.26% 23.25% -1.04% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.21 0.38 0.85 0.59 0.76 0.84 0.90 -62.13%
  QoQ % -44.74% -55.29% 44.07% -22.37% -9.52% -6.67% -
  Horiz. % 23.33% 42.22% 94.44% 65.56% 84.44% 93.33% 100.00%
EPS -0.91 -0.56 -0.33 -0.48 -0.25 0.01 -1.15 -14.46%
  QoQ % -62.50% -69.70% 31.25% -92.00% -2,600.00% 100.87% -
  Horiz. % 79.13% 48.70% 28.70% 41.74% 21.74% -0.87% 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 0.0860 0.0950 0.1000 0.1100 0.1100 0.1100 0.1200 -19.93%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -8.33% -
  Horiz. % 71.67% 79.17% 83.33% 91.67% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.21 0.38 0.85 0.59 0.76 0.84 0.87 -61.27%
  QoQ % -44.74% -55.29% 44.07% -22.37% -9.52% -3.45% -
  Horiz. % 24.14% 43.68% 97.70% 67.82% 87.36% 96.55% 100.00%
EPS -0.91 -0.56 -0.33 -0.48 -0.25 0.01 -1.12 -12.94%
  QoQ % -62.50% -69.70% 31.25% -92.00% -2,600.00% 100.89% -
  Horiz. % 81.25% 50.00% 29.46% 42.86% 22.32% -0.89% 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 0.0860 0.0950 0.1000 0.1100 0.1100 0.1100 0.1166 -18.38%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -5.66% -
  Horiz. % 73.76% 81.48% 85.76% 94.34% 94.34% 94.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1150 0.0850 0.1800 0.1750 0.1800 0.2050 0.1750 -
P/RPS 54.38 22.27 21.28 29.90 23.75 24.32 19.49 98.32%
  QoQ % 144.19% 4.65% -28.83% 25.89% -2.34% 24.78% -
  Horiz. % 279.01% 114.26% 109.18% 153.41% 121.86% 124.78% 100.00%
P/EPS -12.74 -15.20 -55.04 -36.67 -73.44 1,894.09 -15.20 -11.11%
  QoQ % 16.18% 72.38% -50.10% 50.07% -103.88% 12,561.12% -
  Horiz. % 83.82% 100.00% 362.11% 241.25% 483.16% -12,461.12% 100.00%
EY -7.85 -6.58 -1.82 -2.73 -1.36 0.05 -6.58 12.50%
  QoQ % -19.30% -261.54% 33.33% -100.74% -2,820.00% 100.76% -
  Horiz. % 119.30% 100.00% 27.66% 41.49% 20.67% -0.76% 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 1.34 0.89 1.80 1.59 1.64 1.86 1.46 -5.56%
  QoQ % 50.56% -50.56% 13.21% -3.05% -11.83% 27.40% -
  Horiz. % 91.78% 60.96% 123.29% 108.90% 112.33% 127.40% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 26/02/20 26/11/19 29/08/19 28/05/19 28/02/19 -
Price 0.1400 0.1150 0.1200 0.1650 0.1700 0.1600 0.2000 -
P/RPS 66.21 30.13 14.19 28.19 22.43 18.98 22.27 106.90%
  QoQ % 119.75% 112.33% -49.66% 25.68% 18.18% -14.77% -
  Horiz. % 297.31% 135.29% 63.72% 126.58% 100.72% 85.23% 100.00%
P/EPS -15.51 -20.57 -36.69 -34.57 -69.36 1,478.31 -17.38 -7.31%
  QoQ % 24.60% 43.94% -6.13% 50.16% -104.69% 8,605.81% -
  Horiz. % 89.24% 118.35% 211.10% 198.91% 399.08% -8,505.81% 100.00%
EY -6.45 -4.86 -2.73 -2.89 -1.44 0.07 -5.76 7.84%
  QoQ % -32.72% -78.02% 5.54% -100.69% -2,157.14% 101.22% -
  Horiz. % 111.98% 84.38% 47.40% 50.17% 25.00% -1.22% 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 1.63 1.21 1.20 1.50 1.55 1.45 1.67 -1.60%
  QoQ % 34.71% 0.83% -20.00% -3.23% 6.90% -13.17% -
  Horiz. % 97.60% 72.46% 71.86% 89.82% 92.81% 86.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS