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.
 


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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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