Highlights

[CUSCAPI] QoQ TTM Result on 2014-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     21.74%    YoY -     -77.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 46,372 47,918 51,872 51,934 51,248 49,330 49,941 -4.82%
  QoQ % -3.23% -7.62% -0.12% 1.34% 3.89% -1.22% -
  Horiz. % 92.85% 95.95% 103.87% 103.99% 102.62% 98.78% 100.00%
PBT -6,375 -7,028 -6,933 -6,799 -7,982 -6,776 -3,193 58.49%
  QoQ % 9.29% -1.37% -1.97% 14.82% -17.80% -112.21% -
  Horiz. % 199.66% 220.11% 217.13% 212.93% 249.98% 212.21% 100.00%
Tax -383 -433 -303 -196 -731 -858 -849 -41.15%
  QoQ % 11.55% -42.90% -54.59% 73.19% 14.80% -1.06% -
  Horiz. % 45.11% 51.00% 35.69% 23.09% 86.10% 101.06% 100.00%
NP -6,758 -7,461 -7,236 -6,995 -8,713 -7,634 -4,042 40.82%
  QoQ % 9.42% -3.11% -3.45% 19.72% -14.13% -88.87% -
  Horiz. % 167.19% 184.59% 179.02% 173.06% 215.56% 188.87% 100.00%
NP to SH -6,584 -7,311 -7,180 -6,957 -8,890 -7,787 -4,101 37.07%
  QoQ % 9.94% -1.82% -3.21% 21.74% -14.16% -89.88% -
  Horiz. % 160.55% 178.27% 175.08% 169.64% 216.78% 189.88% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 53,130 55,379 59,108 58,929 59,961 56,964 53,983 -1.06%
  QoQ % -4.06% -6.31% 0.30% -1.72% 5.26% 5.52% -
  Horiz. % 98.42% 102.59% 109.49% 109.16% 111.07% 105.52% 100.00%
Net Worth 82,610 78,516 72,360 68,400 82,354 82,874 84,799 -1.73%
  QoQ % 5.21% 8.51% 5.79% -16.94% -0.63% -2.27% -
  Horiz. % 97.42% 92.59% 85.33% 80.66% 97.12% 97.73% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 82,610 78,516 72,360 68,400 82,354 82,874 84,799 -1.73%
  QoQ % 5.21% 8.51% 5.79% -16.94% -0.63% -2.27% -
  Horiz. % 97.42% 92.59% 85.33% 80.66% 97.12% 97.73% 100.00%
NOSH 434,794 436,202 401,999 380,000 433,444 436,184 423,999 1.69%
  QoQ % -0.32% 8.51% 5.79% -12.33% -0.63% 2.87% -
  Horiz. % 102.55% 102.88% 94.81% 89.62% 102.23% 102.87% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -14.57 % -15.57 % -13.95 % -13.47 % -17.00 % -15.48 % -8.09 % 47.97%
  QoQ % 6.42% -11.61% -3.56% 20.76% -9.82% -91.35% -
  Horiz. % 180.10% 192.46% 172.44% 166.50% 210.14% 191.35% 100.00%
ROE -7.97 % -9.31 % -9.92 % -10.17 % -10.79 % -9.40 % -4.84 % 39.40%
  QoQ % 14.39% 6.15% 2.46% 5.75% -14.79% -94.21% -
  Horiz. % 164.67% 192.36% 204.96% 210.12% 222.93% 194.21% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.67 10.99 12.90 13.67 11.82 11.31 11.78 -6.38%
  QoQ % -2.91% -14.81% -5.63% 15.65% 4.51% -3.99% -
  Horiz. % 90.58% 93.29% 109.51% 116.04% 100.34% 96.01% 100.00%
EPS -1.51 -1.68 -1.79 -1.83 -2.05 -1.79 -0.97 34.28%
  QoQ % 10.12% 6.15% 2.19% 10.73% -14.53% -84.54% -
  Horiz. % 155.67% 173.20% 184.54% 188.66% 211.34% 184.54% 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 0.1900 0.1800 0.1800 0.1800 0.1900 0.1900 0.2000 -3.36%
  QoQ % 5.56% 0.00% 0.00% -5.26% 0.00% -5.00% -
  Horiz. % 95.00% 90.00% 90.00% 90.00% 95.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.40 5.58 6.04 6.04 5.96 5.74 5.81 -4.76%
  QoQ % -3.23% -7.62% 0.00% 1.34% 3.83% -1.20% -
  Horiz. % 92.94% 96.04% 103.96% 103.96% 102.58% 98.80% 100.00%
EPS -0.77 -0.85 -0.84 -0.81 -1.03 -0.91 -0.48 37.00%
  QoQ % 9.41% -1.19% -3.70% 21.36% -13.19% -89.58% -
  Horiz. % 160.42% 177.08% 175.00% 168.75% 214.58% 189.58% 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 0.0961 0.0914 0.0842 0.0796 0.0958 0.0964 0.0987 -1.76%
  QoQ % 5.14% 8.55% 5.78% -16.91% -0.62% -2.33% -
  Horiz. % 97.37% 92.60% 85.31% 80.65% 97.06% 97.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1350 0.1750 0.2000 0.1500 0.2950 0.3900 0.3800 -
P/RPS 1.27 1.59 1.55 1.10 2.50 3.45 3.23 -46.30%
  QoQ % -20.13% 2.58% 40.91% -56.00% -27.54% 6.81% -
  Horiz. % 39.32% 49.23% 47.99% 34.06% 77.40% 106.81% 100.00%
P/EPS -8.92 -10.44 -11.20 -8.19 -14.38 -21.85 -39.29 -62.75%
  QoQ % 14.56% 6.79% -36.75% 43.05% 34.19% 44.39% -
  Horiz. % 22.70% 26.57% 28.51% 20.84% 36.60% 55.61% 100.00%
EY -11.22 -9.58 -8.93 -12.21 -6.95 -4.58 -2.55 168.27%
  QoQ % -17.12% -7.28% 26.86% -75.68% -51.75% -79.61% -
  Horiz. % 440.00% 375.69% 350.20% 478.82% 272.55% 179.61% 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 0.71 0.97 1.11 0.83 1.55 2.05 1.90 -48.09%
  QoQ % -26.80% -12.61% 33.73% -46.45% -24.39% 7.89% -
  Horiz. % 37.37% 51.05% 58.42% 43.68% 81.58% 107.89% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.1550 0.1350 0.1900 0.2100 0.2100 0.3700 0.4000 -
P/RPS 1.45 1.23 1.47 1.54 1.78 3.27 3.40 -43.31%
  QoQ % 17.89% -16.33% -4.55% -13.48% -45.57% -3.82% -
  Horiz. % 42.65% 36.18% 43.24% 45.29% 52.35% 96.18% 100.00%
P/EPS -10.24 -8.05 -10.64 -11.47 -10.24 -20.73 -41.36 -60.54%
  QoQ % -27.20% 24.34% 7.24% -12.01% 50.60% 49.88% -
  Horiz. % 24.76% 19.46% 25.73% 27.73% 24.76% 50.12% 100.00%
EY -9.77 -12.42 -9.40 -8.72 -9.77 -4.83 -2.42 153.33%
  QoQ % 21.34% -32.13% -7.80% 10.75% -102.28% -99.59% -
  Horiz. % 403.72% 513.22% 388.43% 360.33% 403.72% 199.59% 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 0.82 0.75 1.06 1.17 1.11 1.95 2.00 -44.78%
  QoQ % 9.33% -29.25% -9.40% 5.41% -43.08% -2.50% -
  Horiz. % 41.00% 37.50% 53.00% 58.50% 55.50% 97.50% 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.
 


 

148  248  440  1367 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 LAMBO 0.070.00 
 BARAKAH 0.07-0.015 
 NIHSIN-WB 0.065-0.015 
 LAMBO-WB 0.010.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
 MYEG-C68 0.10-0.01 
 LHI 1.04-0.03 
 HSI-C5S 0.155-0.005 
Partners & Brokers