Highlights

[CUSCAPI] QoQ Quarter Result on 2014-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     120.21%    YoY -     -28.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,227 11,628 13,768 13,311 12,541 9,710 14,379 -5.40%
  QoQ % 13.75% -15.54% 3.43% 6.14% 29.16% -32.47% -
  Horiz. % 91.99% 80.87% 95.75% 92.57% 87.22% 67.53% 100.00%
PBT -94 -3,853 -3,209 357 -1,277 -2,647 374 -
  QoQ % 97.56% -20.07% -998.88% 127.96% 51.76% -807.75% -
  Horiz. % -25.13% -1,030.21% -858.02% 95.45% -341.44% -707.75% 100.00%
Tax -245 -24 -12 85 -780 -151 -3 1,767.30%
  QoQ % -920.83% -100.00% -114.12% 110.90% -416.56% -4,933.33% -
  Horiz. % 8,166.67% 800.00% 400.00% -2,833.33% 26,000.00% 5,033.33% 100.00%
NP -339 -3,877 -3,221 442 -2,057 -2,798 371 -
  QoQ % 91.26% -20.37% -828.73% 121.49% 26.48% -854.18% -
  Horiz. % -91.37% -1,045.01% -868.19% 119.14% -554.45% -754.18% 100.00%
NP to SH -165 -3,901 -3,315 424 -2,098 -2,798 371 -
  QoQ % 95.77% -17.68% -881.84% 120.21% 25.02% -854.18% -
  Horiz. % -44.47% -1,051.48% -893.53% 114.29% -565.50% -754.18% 100.00%
Tax Rate - % - % - % -23.81 % - % - % 0.80 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -2,976.25% 0.00% 0.00% 100.00%
Total Cost 13,566 15,505 16,989 12,869 14,598 12,508 14,008 -2.11%
  QoQ % -12.51% -8.74% 32.01% -11.84% 16.71% -10.71% -
  Horiz. % 96.84% 110.69% 121.28% 91.87% 104.21% 89.29% 100.00%
Net Worth 68,400 82,354 82,874 84,799 100,302 107,615 111,300 -27.65%
  QoQ % -16.94% -0.63% -2.27% -15.46% -6.80% -3.31% -
  Horiz. % 61.46% 73.99% 74.46% 76.19% 90.12% 96.69% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 68,400 82,354 82,874 84,799 100,302 107,615 111,300 -27.65%
  QoQ % -16.94% -0.63% -2.27% -15.46% -6.80% -3.31% -
  Horiz. % 61.46% 73.99% 74.46% 76.19% 90.12% 96.69% 100.00%
NOSH 380,000 433,444 436,184 423,999 436,097 430,461 370,999 1.61%
  QoQ % -12.33% -0.63% 2.87% -2.77% 1.31% 16.03% -
  Horiz. % 102.43% 116.83% 117.57% 114.29% 117.55% 116.03% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.56 % -33.34 % -23.39 % 3.32 % -16.40 % -28.82 % 2.58 % -
  QoQ % 92.32% -42.54% -804.52% 120.24% 43.10% -1,217.05% -
  Horiz. % -99.22% -1,292.25% -906.59% 128.68% -635.66% -1,117.05% 100.00%
ROE -0.24 % -4.74 % -4.00 % 0.50 % -2.09 % -2.60 % 0.33 % -
  QoQ % 94.94% -18.50% -900.00% 123.92% 19.62% -887.88% -
  Horiz. % -72.73% -1,436.36% -1,212.12% 151.52% -633.33% -787.88% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.48 2.68 3.16 3.14 2.88 2.26 3.88 -6.98%
  QoQ % 29.85% -15.19% 0.64% 9.03% 27.43% -41.75% -
  Horiz. % 89.69% 69.07% 81.44% 80.93% 74.23% 58.25% 100.00%
EPS -0.04 -0.90 -0.76 0.10 -0.48 -0.65 0.10 -
  QoQ % 95.56% -18.42% -860.00% 120.83% 26.15% -750.00% -
  Horiz. % -40.00% -900.00% -760.00% 100.00% -480.00% -650.00% 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 0.1800 0.1900 0.1900 0.2000 0.2300 0.2500 0.3000 -28.80%
  QoQ % -5.26% 0.00% -5.00% -13.04% -8.00% -16.67% -
  Horiz. % 60.00% 63.33% 63.33% 66.67% 76.67% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.54 1.35 1.60 1.55 1.46 1.13 1.67 -5.25%
  QoQ % 14.07% -15.62% 3.23% 6.16% 29.20% -32.34% -
  Horiz. % 92.22% 80.84% 95.81% 92.81% 87.43% 67.66% 100.00%
EPS -0.02 -0.45 -0.39 0.05 -0.24 -0.33 0.04 -
  QoQ % 95.56% -15.38% -880.00% 120.83% 27.27% -925.00% -
  Horiz. % -50.00% -1,125.00% -975.00% 125.00% -600.00% -825.00% 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 0.0796 0.0958 0.0964 0.0987 0.1167 0.1252 0.1295 -27.64%
  QoQ % -16.91% -0.62% -2.33% -15.42% -6.79% -3.32% -
  Horiz. % 61.47% 73.98% 74.44% 76.22% 90.12% 96.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1500 0.2950 0.3900 0.3800 0.4100 0.3950 0.3400 -
P/RPS 4.31 11.00 12.36 12.10 14.26 17.51 8.77 -37.64%
  QoQ % -60.82% -11.00% 2.15% -15.15% -18.56% 99.66% -
  Horiz. % 49.14% 125.43% 140.93% 137.97% 162.60% 199.66% 100.00%
P/EPS -345.45 -32.78 -51.32 380.00 -85.22 -60.77 340.00 -
  QoQ % -953.84% 36.13% -113.51% 545.90% -40.23% -117.87% -
  Horiz. % -101.60% -9.64% -15.09% 111.76% -25.06% -17.87% 100.00%
EY -0.29 -3.05 -1.95 0.26 -1.17 -1.65 0.29 -
  QoQ % 90.49% -56.41% -850.00% 122.22% 29.09% -668.97% -
  Horiz. % -100.00% -1,051.72% -672.41% 89.66% -403.45% -568.97% 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 0.83 1.55 2.05 1.90 1.78 1.58 1.13 -18.55%
  QoQ % -46.45% -24.39% 7.89% 6.74% 12.66% 39.82% -
  Horiz. % 73.45% 137.17% 181.42% 168.14% 157.52% 139.82% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 -
Price 0.2100 0.2100 0.3700 0.4000 0.4000 0.4150 0.3650 -
P/RPS 6.03 7.83 11.72 12.74 13.91 18.40 9.42 -25.66%
  QoQ % -22.99% -33.19% -8.01% -8.41% -24.40% 95.33% -
  Horiz. % 64.01% 83.12% 124.42% 135.24% 147.66% 195.33% 100.00%
P/EPS -483.64 -23.33 -48.68 400.00 -83.15 -63.85 365.00 -
  QoQ % -1,973.04% 52.07% -112.17% 581.06% -30.23% -117.49% -
  Horiz. % -132.50% -6.39% -13.34% 109.59% -22.78% -17.49% 100.00%
EY -0.21 -4.29 -2.05 0.25 -1.20 -1.57 0.27 -
  QoQ % 95.10% -109.27% -920.00% 120.83% 23.57% -681.48% -
  Horiz. % -77.78% -1,588.89% -759.26% 92.59% -444.44% -581.48% 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 1.17 1.11 1.95 2.00 1.74 1.66 1.22 -2.74%
  QoQ % 5.41% -43.08% -2.50% 14.94% 4.82% 36.07% -
  Horiz. % 95.90% 90.98% 159.84% 163.93% 142.62% 136.07% 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