Highlights

[CUSCAPI] QoQ Quarter Result on 2015-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     221.82%    YoY -     -52.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 10,649 10,082 9,814 13,249 13,227 11,628 13,768 -15.70%
  QoQ % 5.62% 2.73% -25.93% 0.17% 13.75% -15.54% -
  Horiz. % 77.35% 73.23% 71.28% 96.23% 96.07% 84.46% 100.00%
PBT -18,088 -3,200 -3,304 223 -94 -3,853 -3,209 215.73%
  QoQ % -465.25% 3.15% -1,581.61% 337.23% 97.56% -20.07% -
  Horiz. % 563.66% 99.72% 102.96% -6.95% 2.93% 120.07% 100.00%
Tax 178 26 -142 -22 -245 -24 -12 -
  QoQ % 584.62% 118.31% -545.45% 91.02% -920.83% -100.00% -
  Horiz. % -1,483.33% -216.67% 1,183.33% 183.33% 2,041.67% 200.00% 100.00%
NP -17,910 -3,174 -3,446 201 -339 -3,877 -3,221 212.88%
  QoQ % -464.27% 7.89% -1,814.43% 159.29% 91.26% -20.37% -
  Horiz. % 556.04% 98.54% 106.99% -6.24% 10.52% 120.37% 100.00%
NP to SH -17,910 -3,174 -3,446 201 -165 -3,901 -3,315 206.95%
  QoQ % -464.27% 7.89% -1,814.43% 221.82% 95.77% -17.68% -
  Horiz. % 540.27% 95.75% 103.95% -6.06% 4.98% 117.68% 100.00%
Tax Rate - % - % - % 9.87 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 28,559 13,256 13,260 13,048 13,566 15,505 16,989 41.24%
  QoQ % 115.44% -0.03% 1.62% -3.82% -12.51% -8.74% -
  Horiz. % 168.10% 78.03% 78.05% 76.80% 79.85% 91.26% 100.00%
Net Worth 65,364 82,610 78,516 72,360 68,400 82,354 82,874 -14.60%
  QoQ % -20.88% 5.21% 8.51% 5.79% -16.94% -0.63% -
  Horiz. % 78.87% 99.68% 94.74% 87.31% 82.53% 99.37% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 65,364 82,610 78,516 72,360 68,400 82,354 82,874 -14.60%
  QoQ % -20.88% 5.21% 8.51% 5.79% -16.94% -0.63% -
  Horiz. % 78.87% 99.68% 94.74% 87.31% 82.53% 99.37% 100.00%
NOSH 435,766 434,794 436,202 401,999 380,000 433,444 436,184 -0.06%
  QoQ % 0.22% -0.32% 8.51% 5.79% -12.33% -0.63% -
  Horiz. % 99.90% 99.68% 100.00% 92.16% 87.12% 99.37% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -168.18 % -31.48 % -35.11 % 1.52 % -2.56 % -33.34 % -23.39 % 271.20%
  QoQ % -434.24% 10.34% -2,409.87% 159.38% 92.32% -42.54% -
  Horiz. % 719.03% 134.59% 150.11% -6.50% 10.94% 142.54% 100.00%
ROE -27.40 % -3.84 % -4.39 % 0.28 % -0.24 % -4.74 % -4.00 % 259.42%
  QoQ % -613.54% 12.53% -1,667.86% 216.67% 94.94% -18.50% -
  Horiz. % 685.00% 96.00% 109.75% -7.00% 6.00% 118.50% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.44 2.32 2.25 3.30 3.48 2.68 3.16 -15.79%
  QoQ % 5.17% 3.11% -31.82% -5.17% 29.85% -15.19% -
  Horiz. % 77.22% 73.42% 71.20% 104.43% 110.13% 84.81% 100.00%
EPS -4.11 -0.73 -0.79 0.05 -0.04 -0.90 -0.76 207.15%
  QoQ % -463.01% 7.59% -1,680.00% 225.00% 95.56% -18.42% -
  Horiz. % 540.79% 96.05% 103.95% -6.58% 5.26% 118.42% 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 0.1500 0.1900 0.1800 0.1800 0.1800 0.1900 0.1900 -14.54%
  QoQ % -21.05% 5.56% 0.00% 0.00% -5.26% 0.00% -
  Horiz. % 78.95% 100.00% 94.74% 94.74% 94.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.24 1.17 1.14 1.54 1.54 1.35 1.60 -15.59%
  QoQ % 5.98% 2.63% -25.97% 0.00% 14.07% -15.62% -
  Horiz. % 77.50% 73.12% 71.25% 96.25% 96.25% 84.38% 100.00%
EPS -2.08 -0.37 -0.40 0.02 -0.02 -0.45 -0.39 204.33%
  QoQ % -462.16% 7.50% -2,100.00% 200.00% 95.56% -15.38% -
  Horiz. % 533.33% 94.87% 102.56% -5.13% 5.13% 115.38% 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 0.0761 0.0961 0.0914 0.0842 0.0796 0.0958 0.0964 -14.55%
  QoQ % -20.81% 5.14% 8.55% 5.78% -16.91% -0.62% -
  Horiz. % 78.94% 99.69% 94.81% 87.34% 82.57% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1400 0.1350 0.1750 0.2000 0.1500 0.2950 0.3900 -
P/RPS 5.73 5.82 7.78 6.07 4.31 11.00 12.36 -40.02%
  QoQ % -1.55% -25.19% 28.17% 40.84% -60.82% -11.00% -
  Horiz. % 46.36% 47.09% 62.94% 49.11% 34.87% 89.00% 100.00%
P/EPS -3.41 -18.49 -22.15 400.00 -345.45 -32.78 -51.32 -83.51%
  QoQ % 81.56% 16.52% -105.54% 215.79% -953.84% 36.13% -
  Horiz. % 6.64% 36.03% 43.16% -779.42% 673.13% 63.87% 100.00%
EY -29.36 -5.41 -4.51 0.25 -0.29 -3.05 -1.95 506.74%
  QoQ % -442.70% -19.96% -1,904.00% 186.21% 90.49% -56.41% -
  Horiz. % 1,505.64% 277.44% 231.28% -12.82% 14.87% 156.41% 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 0.93 0.71 0.97 1.11 0.83 1.55 2.05 -40.87%
  QoQ % 30.99% -26.80% -12.61% 33.73% -46.45% -24.39% -
  Horiz. % 45.37% 34.63% 47.32% 54.15% 40.49% 75.61% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.1150 0.1550 0.1350 0.1900 0.2100 0.2100 0.3700 -
P/RPS 4.71 6.68 6.00 5.76 6.03 7.83 11.72 -45.45%
  QoQ % -29.49% 11.33% 4.17% -4.48% -22.99% -33.19% -
  Horiz. % 40.19% 57.00% 51.19% 49.15% 51.45% 66.81% 100.00%
P/EPS -2.80 -21.23 -17.09 380.00 -483.64 -23.33 -48.68 -85.02%
  QoQ % 86.81% -24.22% -104.50% 178.57% -1,973.04% 52.07% -
  Horiz. % 5.75% 43.61% 35.11% -780.61% 993.51% 47.93% 100.00%
EY -35.74 -4.71 -5.85 0.26 -0.21 -4.29 -2.05 568.87%
  QoQ % -658.81% 19.49% -2,350.00% 223.81% 95.10% -109.27% -
  Horiz. % 1,743.41% 229.76% 285.37% -12.68% 10.24% 209.27% 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 0.77 0.82 0.75 1.06 1.17 1.11 1.95 -46.09%
  QoQ % -6.10% 9.33% -29.25% -9.40% 5.41% -43.08% -
  Horiz. % 39.49% 42.05% 38.46% 54.36% 60.00% 56.92% 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.
 


 

282  252  595  1204 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers