Highlights

[CUSCAPI] QoQ TTM Result on 2015-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -3.21%    YoY -     -75.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 43,803 46,372 47,918 51,872 51,934 51,248 49,330 -7.60%
  QoQ % -5.54% -3.23% -7.62% -0.12% 1.34% 3.89% -
  Horiz. % 88.80% 94.00% 97.14% 105.15% 105.28% 103.89% 100.00%
PBT -24,547 -6,375 -7,028 -6,933 -6,799 -7,982 -6,776 135.32%
  QoQ % -285.05% 9.29% -1.37% -1.97% 14.82% -17.80% -
  Horiz. % 362.26% 94.08% 103.72% 102.32% 100.34% 117.80% 100.00%
Tax 43 -383 -433 -303 -196 -731 -858 -
  QoQ % 111.23% 11.55% -42.90% -54.59% 73.19% 14.80% -
  Horiz. % -5.01% 44.64% 50.47% 35.31% 22.84% 85.20% 100.00%
NP -24,504 -6,758 -7,461 -7,236 -6,995 -8,713 -7,634 117.14%
  QoQ % -262.59% 9.42% -3.11% -3.45% 19.72% -14.13% -
  Horiz. % 320.99% 88.53% 97.73% 94.79% 91.63% 114.13% 100.00%
NP to SH -24,504 -6,584 -7,311 -7,180 -6,957 -8,890 -7,787 114.29%
  QoQ % -272.17% 9.94% -1.82% -3.21% 21.74% -14.16% -
  Horiz. % 314.68% 84.55% 93.89% 92.20% 89.34% 114.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 68,307 53,130 55,379 59,108 58,929 59,961 56,964 12.83%
  QoQ % 28.57% -4.06% -6.31% 0.30% -1.72% 5.26% -
  Horiz. % 119.91% 93.27% 97.22% 103.76% 103.45% 105.26% 100.00%
Net Worth 65,364 82,610 78,516 72,360 68,400 82,354 82,874 -14.60%
  QoQ % -20.88% 5.21% 8.51% 5.79% -16.94% -0.63% -
  Horiz. % 78.87% 99.68% 94.74% 87.31% 82.53% 99.37% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 65,364 82,610 78,516 72,360 68,400 82,354 82,874 -14.60%
  QoQ % -20.88% 5.21% 8.51% 5.79% -16.94% -0.63% -
  Horiz. % 78.87% 99.68% 94.74% 87.31% 82.53% 99.37% 100.00%
NOSH 435,766 434,794 436,202 401,999 380,000 433,444 436,184 -0.06%
  QoQ % 0.22% -0.32% 8.51% 5.79% -12.33% -0.63% -
  Horiz. % 99.90% 99.68% 100.00% 92.16% 87.12% 99.37% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -55.94 % -14.57 % -15.57 % -13.95 % -13.47 % -17.00 % -15.48 % 134.94%
  QoQ % -283.94% 6.42% -11.61% -3.56% 20.76% -9.82% -
  Horiz. % 361.37% 94.12% 100.58% 90.12% 87.02% 109.82% 100.00%
ROE -37.49 % -7.97 % -9.31 % -9.92 % -10.17 % -10.79 % -9.40 % 150.86%
  QoQ % -370.39% 14.39% 6.15% 2.46% 5.75% -14.79% -
  Horiz. % 398.83% 84.79% 99.04% 105.53% 108.19% 114.79% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.05 10.67 10.99 12.90 13.67 11.82 11.31 -7.55%
  QoQ % -5.81% -2.91% -14.81% -5.63% 15.65% 4.51% -
  Horiz. % 88.86% 94.34% 97.17% 114.06% 120.87% 104.51% 100.00%
EPS -5.62 -1.51 -1.68 -1.79 -1.83 -2.05 -1.79 113.97%
  QoQ % -272.19% 10.12% 6.15% 2.19% 10.73% -14.53% -
  Horiz. % 313.97% 84.36% 93.85% 100.00% 102.23% 114.53% 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 0.1500 0.1900 0.1800 0.1800 0.1800 0.1900 0.1900 -14.54%
  QoQ % -21.05% 5.56% 0.00% 0.00% -5.26% 0.00% -
  Horiz. % 78.95% 100.00% 94.74% 94.74% 94.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.10 5.40 5.58 6.04 6.04 5.96 5.74 -7.56%
  QoQ % -5.56% -3.23% -7.62% 0.00% 1.34% 3.83% -
  Horiz. % 88.85% 94.08% 97.21% 105.23% 105.23% 103.83% 100.00%
EPS -2.85 -0.77 -0.85 -0.84 -0.81 -1.03 -0.91 113.62%
  QoQ % -270.13% 9.41% -1.19% -3.70% 21.36% -13.19% -
  Horiz. % 313.19% 84.62% 93.41% 92.31% 89.01% 113.19% 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 0.0761 0.0961 0.0914 0.0842 0.0796 0.0958 0.0964 -14.55%
  QoQ % -20.81% 5.14% 8.55% 5.78% -16.91% -0.62% -
  Horiz. % 78.94% 99.69% 94.81% 87.34% 82.57% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1400 0.1350 0.1750 0.2000 0.1500 0.2950 0.3900 -
P/RPS 1.39 1.27 1.59 1.55 1.10 2.50 3.45 -45.36%
  QoQ % 9.45% -20.13% 2.58% 40.91% -56.00% -27.54% -
  Horiz. % 40.29% 36.81% 46.09% 44.93% 31.88% 72.46% 100.00%
P/EPS -2.49 -8.92 -10.44 -11.20 -8.19 -14.38 -21.85 -76.40%
  QoQ % 72.09% 14.56% 6.79% -36.75% 43.05% 34.19% -
  Horiz. % 11.40% 40.82% 47.78% 51.26% 37.48% 65.81% 100.00%
EY -40.17 -11.22 -9.58 -8.93 -12.21 -6.95 -4.58 323.62%
  QoQ % -258.02% -17.12% -7.28% 26.86% -75.68% -51.75% -
  Horiz. % 877.07% 244.98% 209.17% 194.98% 266.59% 151.75% 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 0.93 0.71 0.97 1.11 0.83 1.55 2.05 -40.87%
  QoQ % 30.99% -26.80% -12.61% 33.73% -46.45% -24.39% -
  Horiz. % 45.37% 34.63% 47.32% 54.15% 40.49% 75.61% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.1150 0.1550 0.1350 0.1900 0.2100 0.2100 0.3700 -
P/RPS 1.14 1.45 1.23 1.47 1.54 1.78 3.27 -50.37%
  QoQ % -21.38% 17.89% -16.33% -4.55% -13.48% -45.57% -
  Horiz. % 34.86% 44.34% 37.61% 44.95% 47.09% 54.43% 100.00%
P/EPS -2.05 -10.24 -8.05 -10.64 -11.47 -10.24 -20.73 -78.52%
  QoQ % 79.98% -27.20% 24.34% 7.24% -12.01% 50.60% -
  Horiz. % 9.89% 49.40% 38.83% 51.33% 55.33% 49.40% 100.00%
EY -48.90 -9.77 -12.42 -9.40 -8.72 -9.77 -4.83 366.03%
  QoQ % -400.51% 21.34% -32.13% -7.80% 10.75% -102.28% -
  Horiz. % 1,012.42% 202.28% 257.14% 194.62% 180.54% 202.28% 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 0.77 0.82 0.75 1.06 1.17 1.11 1.95 -46.09%
  QoQ % -6.10% 9.33% -29.25% -9.40% 5.41% -43.08% -
  Horiz. % 39.49% 42.05% 38.46% 54.36% 60.00% 56.92% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS