Highlights

[CUSCAPI] QoQ TTM Result on 2018-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     7.52%    YoY -     40.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 29,805 29,240 31,183 31,745 33,143 33,108 35,271 -10.63%
  QoQ % 1.93% -6.23% -1.77% -4.22% 0.11% -6.13% -
  Horiz. % 84.50% 82.90% 88.41% 90.00% 93.97% 93.87% 100.00%
PBT -16,779 -21,253 -23,225 -23,138 -24,997 -25,136 -38,345 -42.39%
  QoQ % 21.05% 8.49% -0.38% 7.44% 0.55% 34.45% -
  Horiz. % 43.76% 55.43% 60.57% 60.34% 65.19% 65.55% 100.00%
Tax -627 -627 282 276 276 276 -401 34.75%
  QoQ % 0.00% -322.34% 2.17% 0.00% 0.00% 168.83% -
  Horiz. % 156.36% 156.36% -70.32% -68.83% -68.83% -68.83% 100.00%
NP -17,406 -21,880 -22,943 -22,862 -24,721 -24,860 -38,746 -41.37%
  QoQ % 20.45% 4.63% -0.35% 7.52% 0.56% 35.84% -
  Horiz. % 44.92% 56.47% 59.21% 59.00% 63.80% 64.16% 100.00%
NP to SH -17,406 -21,880 -22,943 -22,862 -24,721 -24,860 -38,746 -41.37%
  QoQ % 20.45% 4.63% -0.35% 7.52% 0.56% 35.84% -
  Horiz. % 44.92% 56.47% 59.21% 59.00% 63.80% 64.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 47,211 51,120 54,126 54,607 57,864 57,968 74,017 -25.92%
  QoQ % -7.65% -5.55% -0.88% -5.63% -0.18% -21.68% -
  Horiz. % 63.78% 69.07% 73.13% 73.78% 78.18% 78.32% 100.00%
Net Worth 94,519 100,206 100,206 108,556 88,630 19,597 24,175 148.39%
  QoQ % -5.68% 0.00% -7.69% 22.48% 352.26% -18.93% -
  Horiz. % 390.98% 414.50% 414.50% 449.05% 366.62% 81.07% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 94,519 100,206 100,206 108,556 88,630 19,597 24,175 148.39%
  QoQ % -5.68% 0.00% -7.69% 22.48% 352.26% -18.93% -
  Horiz. % 390.98% 414.50% 414.50% 449.05% 366.62% 81.07% 100.00%
NOSH 859,269 835,053 835,053 835,053 553,943 489,936 483,500 46.77%
  QoQ % 2.90% 0.00% 0.00% 50.75% 13.06% 1.33% -
  Horiz. % 177.72% 172.71% 172.71% 172.71% 114.57% 101.33% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -58.40 % -74.83 % -73.58 % -72.02 % -74.59 % -75.09 % -109.85 % -34.40%
  QoQ % 21.96% -1.70% -2.17% 3.45% 0.67% 31.64% -
  Horiz. % 53.16% 68.12% 66.98% 65.56% 67.90% 68.36% 100.00%
ROE -18.42 % -21.83 % -22.90 % -21.06 % -27.89 % -126.85 % -160.27 % -76.39%
  QoQ % 15.62% 4.67% -8.74% 24.49% 78.01% 20.85% -
  Horiz. % 11.49% 13.62% 14.29% 13.14% 17.40% 79.15% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.47 3.50 3.73 3.80 5.98 6.76 7.29 -39.06%
  QoQ % -0.86% -6.17% -1.84% -36.45% -11.54% -7.27% -
  Horiz. % 47.60% 48.01% 51.17% 52.13% 82.03% 92.73% 100.00%
EPS -2.03 -2.62 -2.75 -2.74 -4.46 -5.07 -8.01 -59.99%
  QoQ % 22.52% 4.73% -0.36% 38.57% 12.03% 36.70% -
  Horiz. % 25.34% 32.71% 34.33% 34.21% 55.68% 63.30% 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 0.1100 0.1200 0.1200 0.1300 0.1600 0.0400 0.0500 69.24%
  QoQ % -8.33% 0.00% -7.69% -18.75% 300.00% -20.00% -
  Horiz. % 220.00% 240.00% 240.00% 260.00% 320.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.47 3.40 3.63 3.69 3.86 3.85 4.10 -10.54%
  QoQ % 2.06% -6.34% -1.63% -4.40% 0.26% -6.10% -
  Horiz. % 84.63% 82.93% 88.54% 90.00% 94.15% 93.90% 100.00%
EPS -2.03 -2.55 -2.67 -2.66 -2.88 -2.89 -4.51 -41.30%
  QoQ % 20.39% 4.49% -0.38% 7.64% 0.35% 35.92% -
  Horiz. % 45.01% 56.54% 59.20% 58.98% 63.86% 64.08% 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 0.1100 0.1166 0.1166 0.1263 0.1031 0.0228 0.0281 148.59%
  QoQ % -5.66% 0.00% -7.68% 22.50% 352.19% -18.86% -
  Horiz. % 391.46% 414.95% 414.95% 449.47% 366.90% 81.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.2050 0.1750 0.2900 0.2250 0.4050 0.5450 0.2800 -
P/RPS 5.91 5.00 7.77 5.92 6.77 8.06 3.84 33.34%
  QoQ % 18.20% -35.65% 31.25% -12.56% -16.00% 109.90% -
  Horiz. % 153.91% 130.21% 202.34% 154.17% 176.30% 209.90% 100.00%
P/EPS -10.12 -6.68 -10.56 -8.22 -9.08 -10.74 -3.49 103.48%
  QoQ % -51.50% 36.74% -28.47% 9.47% 15.46% -207.74% -
  Horiz. % 289.97% 191.40% 302.58% 235.53% 260.17% 307.74% 100.00%
EY -9.88 -14.97 -9.47 -12.17 -11.02 -9.31 -28.62 -50.82%
  QoQ % 34.00% -58.08% 22.19% -10.44% -18.37% 67.47% -
  Horiz. % 34.52% 52.31% 33.09% 42.52% 38.50% 32.53% 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 1.86 1.46 2.42 1.73 2.53 13.63 5.60 -52.07%
  QoQ % 27.40% -39.67% 39.88% -31.62% -81.44% 143.39% -
  Horiz. % 33.21% 26.07% 43.21% 30.89% 45.18% 243.39% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 -
Price 0.1600 0.2000 0.2150 0.2750 0.1400 0.5550 0.4350 -
P/RPS 4.61 5.71 5.76 7.23 2.34 8.21 5.96 -15.75%
  QoQ % -19.26% -0.87% -20.33% 208.97% -71.50% 37.75% -
  Horiz. % 77.35% 95.81% 96.64% 121.31% 39.26% 137.75% 100.00%
P/EPS -7.90 -7.63 -7.83 -10.04 -3.14 -10.94 -5.43 28.43%
  QoQ % -3.54% 2.55% 22.01% -219.75% 71.30% -101.47% -
  Horiz. % 145.49% 140.52% 144.20% 184.90% 57.83% 201.47% 100.00%
EY -12.66 -13.10 -12.78 -9.96 -31.88 -9.14 -18.42 -22.14%
  QoQ % 3.36% -2.50% -28.31% 68.76% -248.80% 50.38% -
  Horiz. % 68.73% 71.12% 69.38% 54.07% 173.07% 49.62% 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 1.45 1.67 1.79 2.12 0.88 13.88 8.70 -69.75%
  QoQ % -13.17% -6.70% -15.57% 140.91% -93.66% 59.54% -
  Horiz. % 16.67% 19.20% 20.57% 24.37% 10.11% 159.54% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  294  641  1106 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.84+0.045 
 VIVOCOM 1.12+0.11 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.29+0.02 
 TDM 0.295+0.03 
 KNM 0.21+0.01 

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