Highlights

[CUSCAPI] QoQ Quarter Result on 2018-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Apr-1999  [#1]
Profit Trend QoQ -     58.96%    YoY -     3.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 7,498 7,365 7,698 6,679 9,441 7,927 9,096 -12.05%
  QoQ % 1.81% -4.33% 15.26% -29.26% 19.10% -12.85% -
  Horiz. % 82.43% 80.97% 84.63% 73.43% 103.79% 87.15% 100.00%
PBT -8,985 -4,916 -2,971 -4,381 -10,957 -4,829 -4,830 51.09%
  QoQ % -82.77% -65.47% 32.18% 60.02% -126.90% 0.02% -
  Horiz. % 186.02% 101.78% 61.51% 90.70% 226.85% 99.98% 100.00%
Tax -627 0 0 0 282 -6 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4,800.00% 0.00% -
  Horiz. % 10,450.00% -0.00% -0.00% -0.00% -4,700.00% 100.00% -
NP -9,612 -4,916 -2,971 -4,381 -10,675 -4,835 -4,830 58.02%
  QoQ % -95.52% -65.47% 32.18% 58.96% -120.79% -0.10% -
  Horiz. % 199.01% 101.78% 61.51% 90.70% 221.01% 100.10% 100.00%
NP to SH -9,612 -4,916 -2,971 -4,381 -10,675 -4,835 -4,830 58.02%
  QoQ % -95.52% -65.47% 32.18% 58.96% -120.79% -0.10% -
  Horiz. % 199.01% 101.78% 61.51% 90.70% 221.01% 100.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,110 12,281 10,669 11,060 20,116 12,762 13,926 14.67%
  QoQ % 39.32% 15.11% -3.54% -45.02% 57.62% -8.36% -
  Horiz. % 122.86% 88.19% 76.61% 79.42% 144.45% 91.64% 100.00%
Net Worth 100,206 100,206 108,556 88,630 19,597 24,175 28,693 129.66%
  QoQ % 0.00% -7.69% 22.48% 352.26% -18.93% -15.75% -
  Horiz. % 349.24% 349.24% 378.34% 308.89% 68.30% 84.25% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 100,206 100,206 108,556 88,630 19,597 24,175 28,693 129.66%
  QoQ % 0.00% -7.69% 22.48% 352.26% -18.93% -15.75% -
  Horiz. % 349.24% 349.24% 378.34% 308.89% 68.30% 84.25% 100.00%
NOSH 835,053 835,053 835,053 553,943 489,936 483,500 478,217 44.86%
  QoQ % 0.00% 0.00% 50.75% 13.06% 1.33% 1.10% -
  Horiz. % 174.62% 174.62% 174.62% 115.83% 102.45% 101.10% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -128.19 % -66.75 % -38.59 % -65.59 % -113.07 % -60.99 % -53.10 % 79.67%
  QoQ % -92.04% -72.97% 41.16% 41.99% -85.39% -14.86% -
  Horiz. % 241.41% 125.71% 72.67% 123.52% 212.94% 114.86% 100.00%
ROE -9.59 % -4.91 % -2.74 % -4.94 % -54.47 % -20.00 % -16.83 % -31.20%
  QoQ % -95.32% -79.20% 44.53% 90.93% -172.35% -18.84% -
  Horiz. % 56.98% 29.17% 16.28% 29.35% 323.65% 118.84% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.90 0.88 0.92 1.21 1.93 1.64 1.90 -39.15%
  QoQ % 2.27% -4.35% -23.97% -37.31% 17.68% -13.68% -
  Horiz. % 47.37% 46.32% 48.42% 63.68% 101.58% 86.32% 100.00%
EPS -1.15 -0.59 -0.36 -0.79 -2.18 -1.00 -1.01 9.01%
  QoQ % -94.92% -63.89% 54.43% 63.76% -118.00% 0.99% -
  Horiz. % 113.86% 58.42% 35.64% 78.22% 215.84% 99.01% 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 0.1200 0.1200 0.1300 0.1600 0.0400 0.0500 0.0600 58.54%
  QoQ % 0.00% -7.69% -18.75% 300.00% -20.00% -16.67% -
  Horiz. % 200.00% 200.00% 216.67% 266.67% 66.67% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.87 0.86 0.90 0.78 1.10 0.92 1.06 -12.31%
  QoQ % 1.16% -4.44% 15.38% -29.09% 19.57% -13.21% -
  Horiz. % 82.08% 81.13% 84.91% 73.58% 103.77% 86.79% 100.00%
EPS -1.12 -0.57 -0.35 -0.51 -1.24 -0.56 -0.56 58.54%
  QoQ % -96.49% -62.86% 31.37% 58.87% -121.43% 0.00% -
  Horiz. % 200.00% 101.79% 62.50% 91.07% 221.43% 100.00% 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 0.1166 0.1166 0.1263 0.1031 0.0228 0.0281 0.0334 129.60%
  QoQ % 0.00% -7.68% 22.50% 352.19% -18.86% -15.87% -
  Horiz. % 349.10% 349.10% 378.14% 308.68% 68.26% 84.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1750 0.2900 0.2250 0.4050 0.5450 0.2800 0.2800 -
P/RPS 19.49 32.88 24.41 33.59 28.28 17.08 14.72 20.52%
  QoQ % -40.72% 34.70% -27.33% 18.78% 65.57% 16.03% -
  Horiz. % 132.40% 223.37% 165.83% 228.19% 192.12% 116.03% 100.00%
P/EPS -15.20 -49.26 -63.24 -51.21 -25.01 -28.00 -27.72 -32.93%
  QoQ % 69.14% 22.11% -23.49% -104.76% 10.68% -1.01% -
  Horiz. % 54.83% 177.71% 228.14% 184.74% 90.22% 101.01% 100.00%
EY -6.58 -2.03 -1.58 -1.95 -4.00 -3.57 -3.61 49.05%
  QoQ % -224.14% -28.48% 18.97% 51.25% -12.04% 1.11% -
  Horiz. % 182.27% 56.23% 43.77% 54.02% 110.80% 98.89% 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 1.46 2.42 1.73 2.53 13.63 5.60 4.67 -53.84%
  QoQ % -39.67% 39.88% -31.62% -81.44% 143.39% 19.91% -
  Horiz. % 31.26% 51.82% 37.04% 54.18% 291.86% 119.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 0.2000 0.2150 0.2800 0.1400 0.5550 0.4350 0.2500 -
P/RPS 22.27 24.38 30.37 11.61 28.80 26.53 13.14 42.01%
  QoQ % -8.65% -19.72% 161.58% -59.69% 8.56% 101.90% -
  Horiz. % 169.48% 185.54% 231.13% 88.36% 219.18% 201.90% 100.00%
P/EPS -17.38 -36.52 -78.70 -17.70 -25.47 -43.50 -24.75 -20.94%
  QoQ % 52.41% 53.60% -344.63% 30.51% 41.45% -75.76% -
  Horiz. % 70.22% 147.56% 317.98% 71.52% 102.91% 175.76% 100.00%
EY -5.76 -2.74 -1.27 -5.65 -3.93 -2.30 -4.04 26.59%
  QoQ % -110.22% -115.75% 77.52% -43.77% -70.87% 43.07% -
  Horiz. % 142.57% 67.82% 31.44% 139.85% 97.28% 56.93% 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 1.67 1.79 2.15 0.88 13.88 8.70 4.17 -45.58%
  QoQ % -6.70% -16.74% 144.32% -93.66% 59.54% 108.63% -
  Horiz. % 40.05% 42.93% 51.56% 21.10% 332.85% 208.63% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

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