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 - 835,826
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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers