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 - 859,269
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers