Highlights

[CUSCAPI] QoQ TTM Result on 2015-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     9.94%    YoY -     25.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 39,753 40,173 43,803 46,372 47,918 51,872 51,934 -16.34%
  QoQ % -1.05% -8.29% -5.54% -3.23% -7.62% -0.12% -
  Horiz. % 76.55% 77.35% 84.34% 89.29% 92.27% 99.88% 100.00%
PBT -28,769 -28,362 -24,547 -6,375 -7,028 -6,933 -6,799 161.84%
  QoQ % -1.44% -15.54% -285.05% 9.29% -1.37% -1.97% -
  Horiz. % 423.14% 417.15% 361.04% 93.76% 103.37% 101.97% 100.00%
Tax 207 65 43 -383 -433 -303 -196 -
  QoQ % 218.46% 51.16% 111.23% 11.55% -42.90% -54.59% -
  Horiz. % -105.61% -33.16% -21.94% 195.41% 220.92% 154.59% 100.00%
NP -28,562 -28,297 -24,504 -6,758 -7,461 -7,236 -6,995 155.69%
  QoQ % -0.94% -15.48% -262.59% 9.42% -3.11% -3.45% -
  Horiz. % 408.32% 404.53% 350.31% 96.61% 106.66% 103.45% 100.00%
NP to SH -28,562 -28,297 -24,504 -6,584 -7,311 -7,180 -6,957 156.62%
  QoQ % -0.94% -15.48% -272.17% 9.94% -1.82% -3.21% -
  Horiz. % 410.55% 406.74% 352.22% 94.64% 105.09% 103.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 68,315 68,470 68,307 53,130 55,379 59,108 58,929 10.36%
  QoQ % -0.23% 0.24% 28.57% -4.06% -6.31% 0.30% -
  Horiz. % 115.93% 116.19% 115.91% 90.16% 93.98% 100.30% 100.00%
Net Worth 56,756 61,326 65,364 82,610 78,516 72,360 68,400 -11.71%
  QoQ % -7.45% -6.18% -20.88% 5.21% 8.51% 5.79% -
  Horiz. % 82.98% 89.66% 95.56% 120.78% 114.79% 105.79% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 56,756 61,326 65,364 82,610 78,516 72,360 68,400 -11.71%
  QoQ % -7.45% -6.18% -20.88% 5.21% 8.51% 5.79% -
  Horiz. % 82.98% 89.66% 95.56% 120.78% 114.79% 105.79% 100.00%
NOSH 436,588 438,048 435,766 434,794 436,202 401,999 380,000 9.71%
  QoQ % -0.33% 0.52% 0.22% -0.32% 8.51% 5.79% -
  Horiz. % 114.89% 115.28% 114.68% 114.42% 114.79% 105.79% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -71.85 % -70.44 % -55.94 % -14.57 % -15.57 % -13.95 % -13.47 % 205.60%
  QoQ % -2.00% -25.92% -283.94% 6.42% -11.61% -3.56% -
  Horiz. % 533.41% 522.94% 415.29% 108.17% 115.59% 103.56% 100.00%
ROE -50.32 % -46.14 % -37.49 % -7.97 % -9.31 % -9.92 % -10.17 % 190.65%
  QoQ % -9.06% -23.07% -370.39% 14.39% 6.15% 2.46% -
  Horiz. % 494.79% 453.69% 368.63% 78.37% 91.54% 97.54% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.11 9.17 10.05 10.67 10.99 12.90 13.67 -23.72%
  QoQ % -0.65% -8.76% -5.81% -2.91% -14.81% -5.63% -
  Horiz. % 66.64% 67.08% 73.52% 78.05% 80.40% 94.37% 100.00%
EPS -6.54 -6.46 -5.62 -1.51 -1.68 -1.79 -1.83 133.93%
  QoQ % -1.24% -14.95% -272.19% 10.12% 6.15% 2.19% -
  Horiz. % 357.38% 353.01% 307.10% 82.51% 91.80% 97.81% 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 0.1300 0.1400 0.1500 0.1900 0.1800 0.1800 0.1800 -19.52%
  QoQ % -7.14% -6.67% -21.05% 5.56% 0.00% 0.00% -
  Horiz. % 72.22% 77.78% 83.33% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.63 4.68 5.10 5.40 5.58 6.04 6.04 -16.25%
  QoQ % -1.07% -8.24% -5.56% -3.23% -7.62% 0.00% -
  Horiz. % 76.66% 77.48% 84.44% 89.40% 92.38% 100.00% 100.00%
EPS -3.32 -3.29 -2.85 -0.77 -0.85 -0.84 -0.81 156.34%
  QoQ % -0.91% -15.44% -270.13% 9.41% -1.19% -3.70% -
  Horiz. % 409.88% 406.17% 351.85% 95.06% 104.94% 103.70% 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 0.0661 0.0714 0.0761 0.0961 0.0914 0.0842 0.0796 -11.66%
  QoQ % -7.42% -6.18% -20.81% 5.14% 8.55% 5.78% -
  Horiz. % 83.04% 89.70% 95.60% 120.73% 114.82% 105.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0950 0.1000 0.1400 0.1350 0.1750 0.2000 0.1500 -
P/RPS 1.04 1.09 1.39 1.27 1.59 1.55 1.10 -3.67%
  QoQ % -4.59% -21.58% 9.45% -20.13% 2.58% 40.91% -
  Horiz. % 94.55% 99.09% 126.36% 115.45% 144.55% 140.91% 100.00%
P/EPS -1.45 -1.55 -2.49 -8.92 -10.44 -11.20 -8.19 -68.50%
  QoQ % 6.45% 37.75% 72.09% 14.56% 6.79% -36.75% -
  Horiz. % 17.70% 18.93% 30.40% 108.91% 127.47% 136.75% 100.00%
EY -68.86 -64.60 -40.17 -11.22 -9.58 -8.93 -12.21 217.17%
  QoQ % -6.59% -60.82% -258.02% -17.12% -7.28% 26.86% -
  Horiz. % 563.96% 529.07% 328.99% 91.89% 78.46% 73.14% 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 0.73 0.71 0.93 0.71 0.97 1.11 0.83 -8.21%
  QoQ % 2.82% -23.66% 30.99% -26.80% -12.61% 33.73% -
  Horiz. % 87.95% 85.54% 112.05% 85.54% 116.87% 133.73% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.1400 0.1150 0.1150 0.1550 0.1350 0.1900 0.2100 -
P/RPS 1.54 1.25 1.14 1.45 1.23 1.47 1.54 -
  QoQ % 23.20% 9.65% -21.38% 17.89% -16.33% -4.55% -
  Horiz. % 100.00% 81.17% 74.03% 94.16% 79.87% 95.45% 100.00%
P/EPS -2.14 -1.78 -2.05 -10.24 -8.05 -10.64 -11.47 -67.38%
  QoQ % -20.22% 13.17% 79.98% -27.20% 24.34% 7.24% -
  Horiz. % 18.66% 15.52% 17.87% 89.28% 70.18% 92.76% 100.00%
EY -46.73 -56.17 -48.90 -9.77 -12.42 -9.40 -8.72 206.55%
  QoQ % 16.81% -14.87% -400.51% 21.34% -32.13% -7.80% -
  Horiz. % 535.89% 644.15% 560.78% 112.04% 142.43% 107.80% 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 1.08 0.82 0.77 0.82 0.75 1.06 1.17 -5.20%
  QoQ % 31.71% 6.49% -6.10% 9.33% -29.25% -9.40% -
  Horiz. % 92.31% 70.09% 65.81% 70.09% 64.10% 90.60% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers