Highlights

[CUSCAPI] QoQ TTM Result on 2013-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -105.40%    YoY -     -103.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 49,330 49,941 48,402 50,038 54,820 59,883 60,239 -12.50%
  QoQ % -1.22% 3.18% -3.27% -8.72% -8.45% -0.59% -
  Horiz. % 81.89% 82.90% 80.35% 83.07% 91.00% 99.41% 100.00%
PBT -6,776 -3,193 -2,922 76 3,860 6,589 6,580 -
  QoQ % -112.21% -9.27% -3,944.74% -98.03% -41.42% 0.14% -
  Horiz. % -102.98% -48.53% -44.41% 1.16% 58.66% 100.14% 100.00%
Tax -858 -849 -936 -245 -122 -142 -192 172.05%
  QoQ % -1.06% 9.29% -282.04% -100.82% 14.08% 26.04% -
  Horiz. % 446.88% 442.19% 487.50% 127.60% 63.54% 73.96% 100.00%
NP -7,634 -4,042 -3,858 -169 3,738 6,447 6,388 -
  QoQ % -88.87% -4.77% -2,182.84% -104.52% -42.02% 0.92% -
  Horiz. % -119.51% -63.27% -60.39% -2.65% 58.52% 100.92% 100.00%
NP to SH -7,787 -4,101 -3,930 -200 3,707 6,416 6,388 -
  QoQ % -89.88% -4.35% -1,865.00% -105.40% -42.22% 0.44% -
  Horiz. % -121.90% -64.20% -61.52% -3.13% 58.03% 100.44% 100.00%
Tax Rate - % - % - % 322.37 % 3.16 % 2.16 % 2.92 % -
  QoQ % 0.00% 0.00% 0.00% 10,101.58% 46.30% -26.03% -
  Horiz. % 0.00% 0.00% 0.00% 11,040.07% 108.22% 73.97% 100.00%
Total Cost 56,964 53,983 52,260 50,207 51,082 53,436 53,851 3.83%
  QoQ % 5.52% 3.30% 4.09% -1.71% -4.41% -0.77% -
  Horiz. % 105.78% 100.25% 97.05% 93.23% 94.86% 99.23% 100.00%
Net Worth 82,874 84,799 100,302 107,615 111,300 61,979 63,331 19.70%
  QoQ % -2.27% -15.46% -6.80% -3.31% 79.58% -2.14% -
  Horiz. % 130.86% 133.90% 158.38% 169.92% 175.74% 97.86% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 3,718 3,718 3,718 3,718 7,351 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -49.42% -
  Horiz. % 0.00% 0.00% 50.58% 50.58% 50.58% 50.58% 100.00%
Div Payout % - % - % - % - % 100.32 % 57.96 % 115.08 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 73.08% -49.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 87.17% 50.36% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 82,874 84,799 100,302 107,615 111,300 61,979 63,331 19.70%
  QoQ % -2.27% -15.46% -6.80% -3.31% 79.58% -2.14% -
  Horiz. % 130.86% 133.90% 158.38% 169.92% 175.74% 97.86% 100.00%
NOSH 436,184 423,999 436,097 430,461 370,999 247,916 243,582 47.62%
  QoQ % 2.87% -2.77% 1.31% 16.03% 49.65% 1.78% -
  Horiz. % 179.07% 174.07% 179.04% 176.72% 152.31% 101.78% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -15.48 % -8.09 % -7.97 % -0.34 % 6.82 % 10.77 % 10.60 % -
  QoQ % -91.35% -1.51% -2,244.12% -104.99% -36.68% 1.60% -
  Horiz. % -146.04% -76.32% -75.19% -3.21% 64.34% 101.60% 100.00%
ROE -9.40 % -4.84 % -3.92 % -0.19 % 3.33 % 10.35 % 10.09 % -
  QoQ % -94.21% -23.47% -1,963.16% -105.71% -67.83% 2.58% -
  Horiz. % -93.16% -47.97% -38.85% -1.88% 33.00% 102.58% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.31 11.78 11.10 11.62 14.78 24.15 24.73 -40.73%
  QoQ % -3.99% 6.13% -4.48% -21.38% -38.80% -2.35% -
  Horiz. % 45.73% 47.63% 44.88% 46.99% 59.77% 97.65% 100.00%
EPS -1.79 -0.97 -0.90 -0.05 1.00 2.59 2.62 -
  QoQ % -84.54% -7.78% -1,700.00% -105.00% -61.39% -1.15% -
  Horiz. % -68.32% -37.02% -34.35% -1.91% 38.17% 98.85% 100.00%
DPS 0.00 0.00 0.85 0.86 1.00 1.50 3.00 -
  QoQ % 0.00% 0.00% -1.16% -14.00% -33.33% -50.00% -
  Horiz. % 0.00% 0.00% 28.33% 28.67% 33.33% 50.00% 100.00%
NAPS 0.1900 0.2000 0.2300 0.2500 0.3000 0.2500 0.2600 -18.92%
  QoQ % -5.00% -13.04% -8.00% -16.67% 20.00% -3.85% -
  Horiz. % 73.08% 76.92% 88.46% 96.15% 115.38% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.74 5.81 5.63 5.82 6.38 6.97 7.01 -12.51%
  QoQ % -1.20% 3.20% -3.26% -8.78% -8.46% -0.57% -
  Horiz. % 81.88% 82.88% 80.31% 83.02% 91.01% 99.43% 100.00%
EPS -0.91 -0.48 -0.46 -0.02 0.43 0.75 0.74 -
  QoQ % -89.58% -4.35% -2,200.00% -104.65% -42.67% 1.35% -
  Horiz. % -122.97% -64.86% -62.16% -2.70% 58.11% 101.35% 100.00%
DPS 0.00 0.00 0.43 0.43 0.43 0.43 0.86 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 0.0964 0.0987 0.1167 0.1252 0.1295 0.0721 0.0737 19.66%
  QoQ % -2.33% -15.42% -6.79% -3.32% 79.61% -2.17% -
  Horiz. % 130.80% 133.92% 158.34% 169.88% 175.71% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3900 0.3800 0.4100 0.3950 0.3400 0.3350 0.3400 -
P/RPS 3.45 3.23 3.69 3.40 2.30 1.39 1.37 85.41%
  QoQ % 6.81% -12.47% 8.53% 47.83% 65.47% 1.46% -
  Horiz. % 251.82% 235.77% 269.34% 248.18% 167.88% 101.46% 100.00%
P/EPS -21.85 -39.29 -45.50 -850.16 34.03 12.94 12.96 -
  QoQ % 44.39% 13.65% 94.65% -2,598.27% 162.98% -0.15% -
  Horiz. % -168.60% -303.16% -351.08% -6,559.88% 262.58% 99.85% 100.00%
EY -4.58 -2.55 -2.20 -0.12 2.94 7.73 7.71 -
  QoQ % -79.61% -15.91% -1,733.33% -104.08% -61.97% 0.26% -
  Horiz. % -59.40% -33.07% -28.53% -1.56% 38.13% 100.26% 100.00%
DY 0.00 0.00 2.08 2.19 2.95 4.48 8.82 -
  QoQ % 0.00% 0.00% -5.02% -25.76% -34.15% -49.21% -
  Horiz. % 0.00% 0.00% 23.58% 24.83% 33.45% 50.79% 100.00%
P/NAPS 2.05 1.90 1.78 1.58 1.13 1.34 1.31 34.90%
  QoQ % 7.89% 6.74% 12.66% 39.82% -15.67% 2.29% -
  Horiz. % 156.49% 145.04% 135.88% 120.61% 86.26% 102.29% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.3700 0.4000 0.4000 0.4150 0.3650 0.2600 0.3300 -
P/RPS 3.27 3.40 3.60 3.57 2.47 1.08 1.33 82.47%
  QoQ % -3.82% -5.56% 0.84% 44.53% 128.70% -18.80% -
  Horiz. % 245.86% 255.64% 270.68% 268.42% 185.71% 81.20% 100.00%
P/EPS -20.73 -41.36 -44.39 -893.21 36.53 10.05 12.58 -
  QoQ % 49.88% 6.83% 95.03% -2,545.14% 263.48% -20.11% -
  Horiz. % -164.79% -328.78% -352.86% -7,100.24% 290.38% 79.89% 100.00%
EY -4.83 -2.42 -2.25 -0.11 2.74 9.95 7.95 -
  QoQ % -99.59% -7.56% -1,945.45% -104.01% -72.46% 25.16% -
  Horiz. % -60.75% -30.44% -28.30% -1.38% 34.47% 125.16% 100.00%
DY 0.00 0.00 2.13 2.08 2.75 5.77 9.09 -
  QoQ % 0.00% 0.00% 2.40% -24.36% -52.34% -36.52% -
  Horiz. % 0.00% 0.00% 23.43% 22.88% 30.25% 63.48% 100.00%
P/NAPS 1.95 2.00 1.74 1.66 1.22 1.04 1.27 33.20%
  QoQ % -2.50% 14.94% 4.82% 36.07% 17.31% -18.11% -
  Horiz. % 153.54% 157.48% 137.01% 130.71% 96.06% 81.89% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS