Highlights

[CUSCAPI] QoQ Quarter Result on 2013-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -63.54%    YoY -     4.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,541 9,710 14,379 11,772 14,177 14,492 19,442 -25.29%
  QoQ % 29.16% -32.47% 22.15% -16.96% -2.17% -25.46% -
  Horiz. % 64.50% 49.94% 73.96% 60.55% 72.92% 74.54% 100.00%
PBT -1,277 -2,647 374 628 1,721 1,137 3,103 -
  QoQ % 51.76% -807.75% -40.45% -63.51% 51.36% -63.36% -
  Horiz. % -41.15% -85.30% 12.05% 20.24% 55.46% 36.64% 100.00%
Tax -780 -151 -3 -2 -89 -28 -23 941.01%
  QoQ % -416.56% -4,933.33% -50.00% 97.75% -217.86% -21.74% -
  Horiz. % 3,391.30% 656.52% 13.04% 8.70% 386.96% 121.74% 100.00%
NP -2,057 -2,798 371 626 1,632 1,109 3,080 -
  QoQ % 26.48% -854.18% -40.73% -61.64% 47.16% -63.99% -
  Horiz. % -66.79% -90.84% 12.05% 20.32% 52.99% 36.01% 100.00%
NP to SH -2,098 -2,798 371 595 1,632 1,109 3,080 -
  QoQ % 25.02% -854.18% -37.65% -63.54% 47.16% -63.99% -
  Horiz. % -68.12% -90.84% 12.05% 19.32% 52.99% 36.01% 100.00%
Tax Rate - % - % 0.80 % 0.32 % 5.17 % 2.46 % 0.74 % -
  QoQ % 0.00% 0.00% 150.00% -93.81% 110.16% 232.43% -
  Horiz. % 0.00% 0.00% 108.11% 43.24% 698.65% 332.43% 100.00%
Total Cost 14,598 12,508 14,008 11,146 12,545 13,383 16,362 -7.30%
  QoQ % 16.71% -10.71% 25.68% -11.15% -6.26% -18.21% -
  Horiz. % 89.22% 76.45% 85.61% 68.12% 76.67% 81.79% 100.00%
Net Worth 100,302 107,615 111,300 61,979 63,331 61,611 58,666 42.84%
  QoQ % -6.80% -3.31% 79.58% -2.14% 2.79% 5.02% -
  Horiz. % 170.97% 183.44% 189.72% 105.65% 107.95% 105.02% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 3,718 3,653 - - -
  QoQ % 0.00% 0.00% 0.00% 1.78% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.78% 100.00% - -
Div Payout % - % - % - % 625.00 % 223.88 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 179.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 279.17% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,302 107,615 111,300 61,979 63,331 61,611 58,666 42.84%
  QoQ % -6.80% -3.31% 79.58% -2.14% 2.79% 5.02% -
  Horiz. % 170.97% 183.44% 189.72% 105.65% 107.95% 105.02% 100.00%
NOSH 436,097 430,461 370,999 247,916 243,582 246,444 244,444 46.94%
  QoQ % 1.31% 16.03% 49.65% 1.78% -1.16% 0.82% -
  Horiz. % 178.40% 176.10% 151.77% 101.42% 99.65% 100.82% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -16.40 % -28.82 % 2.58 % 5.32 % 11.51 % 7.65 % 15.84 % -
  QoQ % 43.10% -1,217.05% -51.50% -53.78% 50.46% -51.70% -
  Horiz. % -103.54% -181.94% 16.29% 33.59% 72.66% 48.30% 100.00%
ROE -2.09 % -2.60 % 0.33 % 0.96 % 2.58 % 1.80 % 5.25 % -
  QoQ % 19.62% -887.88% -65.62% -62.79% 43.33% -65.71% -
  Horiz. % -39.81% -49.52% 6.29% 18.29% 49.14% 34.29% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.88 2.26 3.88 4.75 5.82 5.88 7.95 -49.09%
  QoQ % 27.43% -41.75% -18.32% -18.38% -1.02% -26.04% -
  Horiz. % 36.23% 28.43% 48.81% 59.75% 73.21% 73.96% 100.00%
EPS -0.48 -0.65 0.10 0.24 0.67 0.45 1.26 -
  QoQ % 26.15% -750.00% -58.33% -64.18% 48.89% -64.29% -
  Horiz. % -38.10% -51.59% 7.94% 19.05% 53.17% 35.71% 100.00%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.2300 0.2500 0.3000 0.2500 0.2600 0.2500 0.2400 -2.79%
  QoQ % -8.00% -16.67% 20.00% -3.85% 4.00% 4.17% -
  Horiz. % 95.83% 104.17% 125.00% 104.17% 108.33% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.46 1.13 1.67 1.37 1.65 1.69 2.26 -25.21%
  QoQ % 29.20% -32.34% 21.90% -16.97% -2.37% -25.22% -
  Horiz. % 64.60% 50.00% 73.89% 60.62% 73.01% 74.78% 100.00%
EPS -0.24 -0.33 0.04 0.07 0.19 0.13 0.36 -
  QoQ % 27.27% -925.00% -42.86% -63.16% 46.15% -63.89% -
  Horiz. % -66.67% -91.67% 11.11% 19.44% 52.78% 36.11% 100.00%
DPS 0.00 0.00 0.00 0.43 0.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.1167 0.1252 0.1295 0.0721 0.0737 0.0717 0.0683 42.78%
  QoQ % -6.79% -3.32% 79.61% -2.17% 2.79% 4.98% -
  Horiz. % 170.86% 183.31% 189.60% 105.56% 107.91% 104.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4100 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 -
P/RPS 14.26 17.51 8.77 7.06 5.84 5.78 3.90 136.78%
  QoQ % -18.56% 99.66% 24.22% 20.89% 1.04% 48.21% -
  Horiz. % 365.64% 448.97% 224.87% 181.03% 149.74% 148.21% 100.00%
P/EPS -85.22 -60.77 340.00 139.58 50.75 75.56 24.60 -
  QoQ % -40.23% -117.87% 143.59% 175.03% -32.83% 207.15% -
  Horiz. % -346.42% -247.03% 1,382.11% 567.40% 206.30% 307.15% 100.00%
EY -1.17 -1.65 0.29 0.72 1.97 1.32 4.06 -
  QoQ % 29.09% -668.97% -59.72% -63.45% 49.24% -67.49% -
  Horiz. % -28.82% -40.64% 7.14% 17.73% 48.52% 32.51% 100.00%
DY 0.00 0.00 0.00 4.48 4.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 1.59% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.59% 100.00% - -
P/NAPS 1.78 1.58 1.13 1.34 1.31 1.36 1.29 23.87%
  QoQ % 12.66% 39.82% -15.67% 2.29% -3.68% 5.43% -
  Horiz. % 137.98% 122.48% 87.60% 103.88% 101.55% 105.43% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 -
Price 0.4000 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 -
P/RPS 13.91 18.40 9.42 5.48 5.67 5.95 4.90 100.11%
  QoQ % -24.40% 95.33% 71.90% -3.35% -4.71% 21.43% -
  Horiz. % 283.88% 375.51% 192.24% 111.84% 115.71% 121.43% 100.00%
P/EPS -83.15 -63.85 365.00 108.33 49.25 77.78 30.95 -
  QoQ % -30.23% -117.49% 236.93% 119.96% -36.68% 151.31% -
  Horiz. % -268.66% -206.30% 1,179.32% 350.02% 159.13% 251.31% 100.00%
EY -1.20 -1.57 0.27 0.92 2.03 1.29 3.23 -
  QoQ % 23.57% -681.48% -70.65% -54.68% 57.36% -60.06% -
  Horiz. % -37.15% -48.61% 8.36% 28.48% 62.85% 39.94% 100.00%
DY 0.00 0.00 0.00 5.77 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 26.81% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 126.81% 100.00% - -
P/NAPS 1.74 1.66 1.22 1.04 1.27 1.40 1.63 4.44%
  QoQ % 4.82% 36.07% 17.31% -18.11% -9.29% -14.11% -
  Horiz. % 106.75% 101.84% 74.85% 63.80% 77.91% 85.89% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

158  877  411  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.23-0.025 
 SAPNRG 0.12-0.01 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 TRIVE 0.025+0.005 
 LAMBO 0.0550.00 
 BORNOIL 0.0650.00 
 AT 0.09-0.015 
 PHB-WB 0.015-0.01 
 GPA 0.1650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers