Highlights

[CUSCAPI] QoQ TTM Result on 2015-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -272.18%    YoY -     -252.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 39,173 39,753 40,173 43,803 46,372 47,918 51,872 -17.03%
  QoQ % -1.46% -1.05% -8.29% -5.54% -3.23% -7.62% -
  Horiz. % 75.52% 76.64% 77.45% 84.44% 89.40% 92.38% 100.00%
PBT -29,944 -28,769 -28,362 -24,547 -6,375 -7,028 -6,933 164.51%
  QoQ % -4.08% -1.44% -15.54% -285.05% 9.29% -1.37% -
  Horiz. % 431.91% 414.96% 409.09% 354.06% 91.95% 101.37% 100.00%
Tax 161 207 65 43 -383 -433 -303 -
  QoQ % -22.22% 218.46% 51.16% 111.23% 11.55% -42.90% -
  Horiz. % -53.14% -68.32% -21.45% -14.19% 126.40% 142.90% 100.00%
NP -29,783 -28,562 -28,297 -24,504 -6,758 -7,461 -7,236 156.17%
  QoQ % -4.27% -0.94% -15.48% -262.59% 9.42% -3.11% -
  Horiz. % 411.59% 394.72% 391.06% 338.64% 93.39% 103.11% 100.00%
NP to SH -29,783 -28,562 -28,297 -24,504 -6,584 -7,311 -7,180 157.50%
  QoQ % -4.27% -0.94% -15.48% -272.17% 9.94% -1.82% -
  Horiz. % 414.81% 397.80% 394.11% 341.28% 91.70% 101.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 68,956 68,315 68,470 68,307 53,130 55,379 59,108 10.79%
  QoQ % 0.94% -0.23% 0.24% 28.57% -4.06% -6.31% -
  Horiz. % 116.66% 115.58% 115.84% 115.56% 89.89% 93.69% 100.00%
Net Worth 52,229 56,756 61,326 65,364 82,610 78,516 72,360 -19.49%
  QoQ % -7.98% -7.45% -6.18% -20.88% 5.21% 8.51% -
  Horiz. % 72.18% 78.44% 84.75% 90.33% 114.17% 108.51% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,229 56,756 61,326 65,364 82,610 78,516 72,360 -19.49%
  QoQ % -7.98% -7.45% -6.18% -20.88% 5.21% 8.51% -
  Horiz. % 72.18% 78.44% 84.75% 90.33% 114.17% 108.51% 100.00%
NOSH 435,247 436,588 438,048 435,766 434,794 436,202 401,999 5.43%
  QoQ % -0.31% -0.33% 0.52% 0.22% -0.32% 8.51% -
  Horiz. % 108.27% 108.60% 108.97% 108.40% 108.16% 108.51% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -76.03 % -71.85 % -70.44 % -55.94 % -14.57 % -15.57 % -13.95 % 208.74%
  QoQ % -5.82% -2.00% -25.92% -283.94% 6.42% -11.61% -
  Horiz. % 545.02% 515.05% 504.95% 401.00% 104.44% 111.61% 100.00%
ROE -57.02 % -50.32 % -46.14 % -37.49 % -7.97 % -9.31 % -9.92 % 219.86%
  QoQ % -13.31% -9.06% -23.07% -370.39% 14.39% 6.15% -
  Horiz. % 574.80% 507.26% 465.12% 377.92% 80.34% 93.85% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.00 9.11 9.17 10.05 10.67 10.99 12.90 -21.29%
  QoQ % -1.21% -0.65% -8.76% -5.81% -2.91% -14.81% -
  Horiz. % 69.77% 70.62% 71.09% 77.91% 82.71% 85.19% 100.00%
EPS -6.84 -6.54 -6.46 -5.62 -1.51 -1.68 -1.79 143.82%
  QoQ % -4.59% -1.24% -14.95% -272.19% 10.12% 6.15% -
  Horiz. % 382.12% 365.36% 360.89% 313.97% 84.36% 93.85% 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 0.1200 0.1300 0.1400 0.1500 0.1900 0.1800 0.1800 -23.63%
  QoQ % -7.69% -7.14% -6.67% -21.05% 5.56% 0.00% -
  Horiz. % 66.67% 72.22% 77.78% 83.33% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.56 4.63 4.68 5.10 5.40 5.58 6.04 -17.05%
  QoQ % -1.51% -1.07% -8.24% -5.56% -3.23% -7.62% -
  Horiz. % 75.50% 76.66% 77.48% 84.44% 89.40% 92.38% 100.00%
EPS -3.47 -3.32 -3.29 -2.85 -0.77 -0.85 -0.84 156.79%
  QoQ % -4.52% -0.91% -15.44% -270.13% 9.41% -1.19% -
  Horiz. % 413.10% 395.24% 391.67% 339.29% 91.67% 101.19% 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 0.0608 0.0661 0.0714 0.0761 0.0961 0.0914 0.0842 -19.46%
  QoQ % -8.02% -7.42% -6.18% -20.81% 5.14% 8.55% -
  Horiz. % 72.21% 78.50% 84.80% 90.38% 114.13% 108.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1300 0.0950 0.1000 0.1400 0.1350 0.1750 0.2000 -
P/RPS 1.44 1.04 1.09 1.39 1.27 1.59 1.55 -4.78%
  QoQ % 38.46% -4.59% -21.58% 9.45% -20.13% 2.58% -
  Horiz. % 92.90% 67.10% 70.32% 89.68% 81.94% 102.58% 100.00%
P/EPS -1.90 -1.45 -1.55 -2.49 -8.92 -10.44 -11.20 -69.26%
  QoQ % -31.03% 6.45% 37.75% 72.09% 14.56% 6.79% -
  Horiz. % 16.96% 12.95% 13.84% 22.23% 79.64% 93.21% 100.00%
EY -52.64 -68.86 -64.60 -40.17 -11.22 -9.58 -8.93 225.27%
  QoQ % 23.56% -6.59% -60.82% -258.02% -17.12% -7.28% -
  Horiz. % 589.47% 771.11% 723.40% 449.83% 125.64% 107.28% 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 0.73 0.71 0.93 0.71 0.97 1.11 -1.81%
  QoQ % 47.95% 2.82% -23.66% 30.99% -26.80% -12.61% -
  Horiz. % 97.30% 65.77% 63.96% 83.78% 63.96% 87.39% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.1200 0.1400 0.1150 0.1150 0.1550 0.1350 0.1900 -
P/RPS 1.33 1.54 1.25 1.14 1.45 1.23 1.47 -6.44%
  QoQ % -13.64% 23.20% 9.65% -21.38% 17.89% -16.33% -
  Horiz. % 90.48% 104.76% 85.03% 77.55% 98.64% 83.67% 100.00%
P/EPS -1.75 -2.14 -1.78 -2.05 -10.24 -8.05 -10.64 -69.88%
  QoQ % 18.22% -20.22% 13.17% 79.98% -27.20% 24.34% -
  Horiz. % 16.45% 20.11% 16.73% 19.27% 96.24% 75.66% 100.00%
EY -57.02 -46.73 -56.17 -48.90 -9.77 -12.42 -9.40 231.52%
  QoQ % -22.02% 16.81% -14.87% -400.51% 21.34% -32.13% -
  Horiz. % 606.60% 497.13% 597.55% 520.21% 103.94% 132.13% 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 1.00 1.08 0.82 0.77 0.82 0.75 1.06 -3.80%
  QoQ % -7.41% 31.71% 6.49% -6.10% 9.33% -29.25% -
  Horiz. % 94.34% 101.89% 77.36% 72.64% 77.36% 70.75% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers