Highlights

[CUSCAPI] QoQ TTM Result on 2014-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -89.88%    YoY -     -310.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 51,872 51,934 51,248 49,330 49,941 48,402 50,038 2.43%
  QoQ % -0.12% 1.34% 3.89% -1.22% 3.18% -3.27% -
  Horiz. % 103.67% 103.79% 102.42% 98.59% 99.81% 96.73% 100.00%
PBT -6,933 -6,799 -7,982 -6,776 -3,193 -2,922 76 -
  QoQ % -1.97% 14.82% -17.80% -112.21% -9.27% -3,944.74% -
  Horiz. % -9,122.37% -8,946.05% -10,502.63% -8,915.79% -4,201.32% -3,844.74% 100.00%
Tax -303 -196 -731 -858 -849 -936 -245 15.23%
  QoQ % -54.59% 73.19% 14.80% -1.06% 9.29% -282.04% -
  Horiz. % 123.67% 80.00% 298.37% 350.20% 346.53% 382.04% 100.00%
NP -7,236 -6,995 -8,713 -7,634 -4,042 -3,858 -169 1,126.69%
  QoQ % -3.45% 19.72% -14.13% -88.87% -4.77% -2,182.84% -
  Horiz. % 4,281.66% 4,139.05% 5,155.62% 4,517.16% 2,391.72% 2,282.84% 100.00%
NP to SH -7,180 -6,957 -8,890 -7,787 -4,101 -3,930 -200 990.63%
  QoQ % -3.21% 21.74% -14.16% -89.88% -4.35% -1,865.00% -
  Horiz. % 3,590.00% 3,478.50% 4,445.00% 3,893.50% 2,050.50% 1,965.00% 100.00%
Tax Rate - % - % - % - % - % - % 322.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 59,108 58,929 59,961 56,964 53,983 52,260 50,207 11.51%
  QoQ % 0.30% -1.72% 5.26% 5.52% 3.30% 4.09% -
  Horiz. % 117.73% 117.37% 119.43% 113.46% 107.52% 104.09% 100.00%
Net Worth 72,360 68,400 82,354 82,874 84,799 100,302 107,615 -23.27%
  QoQ % 5.79% -16.94% -0.63% -2.27% -15.46% -6.80% -
  Horiz. % 67.24% 63.56% 76.53% 77.01% 78.80% 93.20% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 0 0 0 0 0 3,718 3,718 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 72,360 68,400 82,354 82,874 84,799 100,302 107,615 -23.27%
  QoQ % 5.79% -16.94% -0.63% -2.27% -15.46% -6.80% -
  Horiz. % 67.24% 63.56% 76.53% 77.01% 78.80% 93.20% 100.00%
NOSH 401,999 380,000 433,444 436,184 423,999 436,097 430,461 -4.46%
  QoQ % 5.79% -12.33% -0.63% 2.87% -2.77% 1.31% -
  Horiz. % 93.39% 88.28% 100.69% 101.33% 98.50% 101.31% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -13.95 % -13.47 % -17.00 % -15.48 % -8.09 % -7.97 % -0.34 % 1,092.28%
  QoQ % -3.56% 20.76% -9.82% -91.35% -1.51% -2,244.12% -
  Horiz. % 4,102.94% 3,961.76% 5,000.00% 4,552.94% 2,379.41% 2,344.12% 100.00%
ROE -9.92 % -10.17 % -10.79 % -9.40 % -4.84 % -3.92 % -0.19 % 1,300.29%
  QoQ % 2.46% 5.75% -14.79% -94.21% -23.47% -1,963.16% -
  Horiz. % 5,221.05% 5,352.63% 5,678.95% 4,947.37% 2,547.37% 2,063.16% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.90 13.67 11.82 11.31 11.78 11.10 11.62 7.22%
  QoQ % -5.63% 15.65% 4.51% -3.99% 6.13% -4.48% -
  Horiz. % 111.02% 117.64% 101.72% 97.33% 101.38% 95.52% 100.00%
EPS -1.79 -1.83 -2.05 -1.79 -0.97 -0.90 -0.05 988.60%
  QoQ % 2.19% 10.73% -14.53% -84.54% -7.78% -1,700.00% -
  Horiz. % 3,580.00% 3,660.00% 4,100.00% 3,580.00% 1,940.00% 1,800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.86 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.84% 100.00%
NAPS 0.1800 0.1800 0.1900 0.1900 0.2000 0.2300 0.2500 -19.68%
  QoQ % 0.00% -5.26% 0.00% -5.00% -13.04% -8.00% -
  Horiz. % 72.00% 72.00% 76.00% 76.00% 80.00% 92.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.04 6.04 5.96 5.74 5.81 5.63 5.82 2.51%
  QoQ % 0.00% 1.34% 3.83% -1.20% 3.20% -3.26% -
  Horiz. % 103.78% 103.78% 102.41% 98.63% 99.83% 96.74% 100.00%
EPS -0.84 -0.81 -1.03 -0.91 -0.48 -0.46 -0.02 1,111.03%
  QoQ % -3.70% 21.36% -13.19% -89.58% -4.35% -2,200.00% -
  Horiz. % 4,200.00% 4,050.00% 5,150.00% 4,550.00% 2,400.00% 2,300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.0842 0.0796 0.0958 0.0964 0.0987 0.1167 0.1252 -23.26%
  QoQ % 5.78% -16.91% -0.62% -2.33% -15.42% -6.79% -
  Horiz. % 67.25% 63.58% 76.52% 77.00% 78.83% 93.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.2000 0.1500 0.2950 0.3900 0.3800 0.4100 0.3950 -
P/RPS 1.55 1.10 2.50 3.45 3.23 3.69 3.40 -40.79%
  QoQ % 40.91% -56.00% -27.54% 6.81% -12.47% 8.53% -
  Horiz. % 45.59% 32.35% 73.53% 101.47% 95.00% 108.53% 100.00%
P/EPS -11.20 -8.19 -14.38 -21.85 -39.29 -45.50 -850.16 -94.44%
  QoQ % -36.75% 43.05% 34.19% 44.39% 13.65% 94.65% -
  Horiz. % 1.32% 0.96% 1.69% 2.57% 4.62% 5.35% 100.00%
EY -8.93 -12.21 -6.95 -4.58 -2.55 -2.20 -0.12 1,673.87%
  QoQ % 26.86% -75.68% -51.75% -79.61% -15.91% -1,733.33% -
  Horiz. % 7,441.67% 10,175.00% 5,791.67% 3,816.67% 2,125.00% 1,833.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.08 2.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.98% 100.00%
P/NAPS 1.11 0.83 1.55 2.05 1.90 1.78 1.58 -20.99%
  QoQ % 33.73% -46.45% -24.39% 7.89% 6.74% 12.66% -
  Horiz. % 70.25% 52.53% 98.10% 129.75% 120.25% 112.66% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 28/02/14 21/11/13 -
Price 0.1900 0.2100 0.2100 0.3700 0.4000 0.4000 0.4150 -
P/RPS 1.47 1.54 1.78 3.27 3.40 3.60 3.57 -44.68%
  QoQ % -4.55% -13.48% -45.57% -3.82% -5.56% 0.84% -
  Horiz. % 41.18% 43.14% 49.86% 91.60% 95.24% 100.84% 100.00%
P/EPS -10.64 -11.47 -10.24 -20.73 -41.36 -44.39 -893.21 -94.80%
  QoQ % 7.24% -12.01% 50.60% 49.88% 6.83% 95.03% -
  Horiz. % 1.19% 1.28% 1.15% 2.32% 4.63% 4.97% 100.00%
EY -9.40 -8.72 -9.77 -4.83 -2.42 -2.25 -0.11 1,845.36%
  QoQ % -7.80% 10.75% -102.28% -99.59% -7.56% -1,945.45% -
  Horiz. % 8,545.45% 7,927.27% 8,881.82% 4,390.91% 2,200.00% 2,045.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 102.40% 100.00%
P/NAPS 1.06 1.17 1.11 1.95 2.00 1.74 1.66 -25.87%
  QoQ % -9.40% 5.41% -43.08% -2.50% 14.94% 4.82% -
  Horiz. % 63.86% 70.48% 66.87% 117.47% 120.48% 104.82% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

203  603  541  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.77+0.17 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 MAHSING 1.02-0.02 
 XOX 0.1050.00 
 KANGER 0.1750.00 
 AT 0.085+0.005 
 ESCERAM-WB 0.395-0.12 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS