Highlights

[CUSCAPI] QoQ TTM Result on 2019-09-30 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     4.93%    YoY -     31.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 17,394 22,089 26,053 26,283 28,619 29,805 29,240 -29.29%
  QoQ % -21.25% -15.22% -0.88% -8.16% -3.98% 1.93% -
  Horiz. % 59.49% 75.54% 89.10% 89.89% 97.88% 101.93% 100.00%
PBT -19,443 -13,882 -8,965 -15,138 -15,914 -16,779 -21,253 -5.77%
  QoQ % -40.06% -54.85% 40.78% 4.88% 5.16% 21.05% -
  Horiz. % 91.48% 65.32% 42.18% 71.23% 74.88% 78.95% 100.00%
Tax -80 40 40 -588 -627 -627 -627 -74.69%
  QoQ % -300.00% 0.00% 106.80% 6.22% 0.00% 0.00% -
  Horiz. % 12.76% -6.38% -6.38% 93.78% 100.00% 100.00% 100.00%
NP -19,523 -13,842 -8,925 -15,726 -16,541 -17,406 -21,880 -7.32%
  QoQ % -41.04% -55.09% 43.25% 4.93% 4.97% 20.45% -
  Horiz. % 89.23% 63.26% 40.79% 71.87% 75.60% 79.55% 100.00%
NP to SH -19,471 -13,822 -8,924 -15,726 -16,541 -17,406 -21,880 -7.49%
  QoQ % -40.87% -54.89% 43.25% 4.93% 4.97% 20.45% -
  Horiz. % 88.99% 63.17% 40.79% 71.87% 75.60% 79.55% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 36,917 35,931 34,978 42,009 45,160 47,211 51,120 -19.52%
  QoQ % 2.74% 2.72% -16.74% -6.98% -4.34% -7.65% -
  Horiz. % 72.22% 70.29% 68.42% 82.18% 88.34% 92.35% 100.00%
Net Worth 73,897 81,630 85,926 94,519 94,519 94,519 100,206 -18.39%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -5.68% -
  Horiz. % 73.74% 81.46% 85.75% 94.32% 94.32% 94.32% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 73,897 81,630 85,926 94,519 94,519 94,519 100,206 -18.39%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -5.68% -
  Horiz. % 73.74% 81.46% 85.75% 94.32% 94.32% 94.32% 100.00%
NOSH 859,269 859,269 859,269 859,269 859,269 859,269 835,053 1.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.90% -
  Horiz. % 102.90% 102.90% 102.90% 102.90% 102.90% 102.90% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -112.24 % -62.66 % -34.26 % -59.83 % -57.80 % -58.40 % -74.83 % 31.07%
  QoQ % -79.13% -82.90% 42.74% -3.51% 1.03% 21.96% -
  Horiz. % 149.99% 83.74% 45.78% 79.95% 77.24% 78.04% 100.00%
ROE -26.35 % -16.93 % -10.39 % -16.64 % -17.50 % -18.42 % -21.83 % 13.38%
  QoQ % -55.64% -62.95% 37.56% 4.91% 4.99% 15.62% -
  Horiz. % 120.71% 77.55% 47.60% 76.23% 80.16% 84.38% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.02 2.57 3.03 3.06 3.33 3.47 3.50 -30.70%
  QoQ % -21.40% -15.18% -0.98% -8.11% -4.03% -0.86% -
  Horiz. % 57.71% 73.43% 86.57% 87.43% 95.14% 99.14% 100.00%
EPS -2.27 -1.61 -1.04 -1.83 -1.93 -2.03 -2.62 -9.12%
  QoQ % -40.99% -54.81% 43.17% 5.18% 4.93% 22.52% -
  Horiz. % 86.64% 61.45% 39.69% 69.85% 73.66% 77.48% 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 0.0860 0.0950 0.1000 0.1100 0.1100 0.1100 0.1200 -19.93%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -8.33% -
  Horiz. % 71.67% 79.17% 83.33% 91.67% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.02 2.57 3.03 3.06 3.33 3.47 3.40 -29.35%
  QoQ % -21.40% -15.18% -0.98% -8.11% -4.03% 2.06% -
  Horiz. % 59.41% 75.59% 89.12% 90.00% 97.94% 102.06% 100.00%
EPS -2.27 -1.61 -1.04 -1.83 -1.93 -2.03 -2.55 -7.47%
  QoQ % -40.99% -54.81% 43.17% 5.18% 4.93% 20.39% -
  Horiz. % 89.02% 63.14% 40.78% 71.76% 75.69% 79.61% 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 0.0860 0.0950 0.1000 0.1100 0.1100 0.1100 0.1166 -18.38%
  QoQ % -9.47% -5.00% -9.09% 0.00% 0.00% -5.66% -
  Horiz. % 73.76% 81.48% 85.76% 94.34% 94.34% 94.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1150 0.0850 0.1800 0.1750 0.1800 0.2050 0.1750 -
P/RPS 5.68 3.31 5.94 5.72 5.40 5.91 5.00 8.88%
  QoQ % 71.60% -44.28% 3.85% 5.93% -8.63% 18.20% -
  Horiz. % 113.60% 66.20% 118.80% 114.40% 108.00% 118.20% 100.00%
P/EPS -5.08 -5.28 -17.33 -9.56 -9.35 -10.12 -6.68 -16.70%
  QoQ % 3.79% 69.53% -81.28% -2.25% 7.61% -51.50% -
  Horiz. % 76.05% 79.04% 259.43% 143.11% 139.97% 151.50% 100.00%
EY -19.70 -18.92 -5.77 -10.46 -10.69 -9.88 -14.97 20.11%
  QoQ % -4.12% -227.90% 44.84% 2.15% -8.20% 34.00% -
  Horiz. % 131.60% 126.39% 38.54% 69.87% 71.41% 66.00% 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 1.34 0.89 1.80 1.59 1.64 1.86 1.46 -5.56%
  QoQ % 50.56% -50.56% 13.21% -3.05% -11.83% 27.40% -
  Horiz. % 91.78% 60.96% 123.29% 108.90% 112.33% 127.40% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 26/02/20 26/11/19 29/08/19 28/05/19 28/02/19 -
Price 0.1400 0.1150 0.1200 0.1650 0.1700 0.1600 0.2000 -
P/RPS 6.92 4.47 3.96 5.39 5.10 4.61 5.71 13.68%
  QoQ % 54.81% 12.88% -26.53% 5.69% 10.63% -19.26% -
  Horiz. % 121.19% 78.28% 69.35% 94.40% 89.32% 80.74% 100.00%
P/EPS -6.18 -7.15 -11.55 -9.02 -8.83 -7.90 -7.63 -13.12%
  QoQ % 13.57% 38.10% -28.05% -2.15% -11.77% -3.54% -
  Horiz. % 81.00% 93.71% 151.38% 118.22% 115.73% 103.54% 100.00%
EY -16.19 -13.99 -8.65 -11.09 -11.32 -12.66 -13.10 15.18%
  QoQ % -15.73% -61.73% 22.00% 2.03% 10.58% 3.36% -
  Horiz. % 123.59% 106.79% 66.03% 84.66% 86.41% 96.64% 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 1.63 1.21 1.20 1.50 1.55 1.45 1.67 -1.60%
  QoQ % 34.71% 0.83% -20.00% -3.23% 6.90% -13.17% -
  Horiz. % 97.60% 72.46% 71.86% 89.82% 92.81% 86.83% 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
 
 

131  140  488  1740 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.19+0.015 
 REX 0.25+0.015 
 UCREST 0.28+0.01 
 CNI 0.225+0.01 
 DNEX 0.835+0.015 
 KEYASIC 0.1350.00 
 EAH 0.030.00 
 SMI 0.24+0.01 
 SMRT 0.18-0.005 
 FOCUS 0.41+0.005 

FEATURED POSTS

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