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 - 835,826
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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers