Highlights

[CUSCAPI] QoQ TTM Result on 2016-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -15.48%    YoY -     -294.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 40,119 39,173 39,753 40,173 43,803 46,372 47,918 -11.12%
  QoQ % 2.41% -1.46% -1.05% -8.29% -5.54% -3.23% -
  Horiz. % 83.72% 81.75% 82.96% 83.84% 91.41% 96.77% 100.00%
PBT -38,479 -29,944 -28,769 -28,362 -24,547 -6,375 -7,028 209.05%
  QoQ % -28.50% -4.08% -1.44% -15.54% -285.05% 9.29% -
  Horiz. % 547.51% 426.07% 409.35% 403.56% 349.27% 90.71% 100.00%
Tax 264 161 207 65 43 -383 -433 -
  QoQ % 63.98% -22.22% 218.46% 51.16% 111.23% 11.55% -
  Horiz. % -60.97% -37.18% -47.81% -15.01% -9.93% 88.45% 100.00%
NP -38,215 -29,783 -28,562 -28,297 -24,504 -6,758 -7,461 195.67%
  QoQ % -28.31% -4.27% -0.94% -15.48% -262.59% 9.42% -
  Horiz. % 512.20% 399.18% 382.82% 379.27% 328.43% 90.58% 100.00%
NP to SH -38,215 -29,783 -28,562 -28,297 -24,504 -6,584 -7,311 199.68%
  QoQ % -28.31% -4.27% -0.94% -15.48% -272.17% 9.94% -
  Horiz. % 522.71% 407.37% 390.67% 387.05% 335.17% 90.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 78,334 68,956 68,315 68,470 68,307 53,130 55,379 25.88%
  QoQ % 13.60% 0.94% -0.23% 0.24% 28.57% -4.06% -
  Horiz. % 141.45% 124.52% 123.36% 123.64% 123.34% 95.94% 100.00%
Net Worth 26,128 52,229 56,756 61,326 65,364 82,610 78,516 -51.82%
  QoQ % -49.97% -7.98% -7.45% -6.18% -20.88% 5.21% -
  Horiz. % 33.28% 66.52% 72.29% 78.11% 83.25% 105.21% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 26,128 52,229 56,756 61,326 65,364 82,610 78,516 -51.82%
  QoQ % -49.97% -7.98% -7.45% -6.18% -20.88% 5.21% -
  Horiz. % 33.28% 66.52% 72.29% 78.11% 83.25% 105.21% 100.00%
NOSH 435,478 435,247 436,588 438,048 435,766 434,794 436,202 -0.11%
  QoQ % 0.05% -0.31% -0.33% 0.52% 0.22% -0.32% -
  Horiz. % 99.83% 99.78% 100.09% 100.42% 99.90% 99.68% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -95.25 % -76.03 % -71.85 % -70.44 % -55.94 % -14.57 % -15.57 % 232.66%
  QoQ % -25.28% -5.82% -2.00% -25.92% -283.94% 6.42% -
  Horiz. % 611.75% 488.31% 461.46% 452.41% 359.28% 93.58% 100.00%
ROE -146.26 % -57.02 % -50.32 % -46.14 % -37.49 % -7.97 % -9.31 % 522.05%
  QoQ % -156.51% -13.31% -9.06% -23.07% -370.39% 14.39% -
  Horiz. % 1,571.00% 612.46% 540.49% 495.60% 402.69% 85.61% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.21 9.00 9.11 9.17 10.05 10.67 10.99 -11.06%
  QoQ % 2.33% -1.21% -0.65% -8.76% -5.81% -2.91% -
  Horiz. % 83.80% 81.89% 82.89% 83.44% 91.45% 97.09% 100.00%
EPS -8.78 -6.84 -6.54 -6.46 -5.62 -1.51 -1.68 199.65%
  QoQ % -28.36% -4.59% -1.24% -14.95% -272.19% 10.12% -
  Horiz. % 522.62% 407.14% 389.29% 384.52% 334.52% 89.88% 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 0.0600 0.1200 0.1300 0.1400 0.1500 0.1900 0.1800 -51.76%
  QoQ % -50.00% -7.69% -7.14% -6.67% -21.05% 5.56% -
  Horiz. % 33.33% 66.67% 72.22% 77.78% 83.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.67 4.56 4.63 4.68 5.10 5.40 5.58 -11.14%
  QoQ % 2.41% -1.51% -1.07% -8.24% -5.56% -3.23% -
  Horiz. % 83.69% 81.72% 82.97% 83.87% 91.40% 96.77% 100.00%
EPS -4.45 -3.47 -3.32 -3.29 -2.85 -0.77 -0.85 200.00%
  QoQ % -28.24% -4.52% -0.91% -15.44% -270.13% 9.41% -
  Horiz. % 523.53% 408.24% 390.59% 387.06% 335.29% 90.59% 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 0.0304 0.0608 0.0661 0.0714 0.0761 0.0961 0.0914 -51.83%
  QoQ % -50.00% -8.02% -7.42% -6.18% -20.81% 5.14% -
  Horiz. % 33.26% 66.52% 72.32% 78.12% 83.26% 105.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1100 0.1300 0.0950 0.1000 0.1400 0.1350 0.1750 -
P/RPS 1.19 1.44 1.04 1.09 1.39 1.27 1.59 -17.49%
  QoQ % -17.36% 38.46% -4.59% -21.58% 9.45% -20.13% -
  Horiz. % 74.84% 90.57% 65.41% 68.55% 87.42% 79.87% 100.00%
P/EPS -1.25 -1.90 -1.45 -1.55 -2.49 -8.92 -10.44 -75.55%
  QoQ % 34.21% -31.03% 6.45% 37.75% 72.09% 14.56% -
  Horiz. % 11.97% 18.20% 13.89% 14.85% 23.85% 85.44% 100.00%
EY -79.78 -52.64 -68.86 -64.60 -40.17 -11.22 -9.58 308.22%
  QoQ % -51.56% 23.56% -6.59% -60.82% -258.02% -17.12% -
  Horiz. % 832.78% 549.48% 718.79% 674.32% 419.31% 117.12% 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 1.83 1.08 0.73 0.71 0.93 0.71 0.97 52.39%
  QoQ % 69.44% 47.95% 2.82% -23.66% 30.99% -26.80% -
  Horiz. % 188.66% 111.34% 75.26% 73.20% 95.88% 73.20% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 10/08/16 23/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.1900 0.1200 0.1400 0.1150 0.1150 0.1550 0.1350 -
P/RPS 2.06 1.33 1.54 1.25 1.14 1.45 1.23 40.81%
  QoQ % 54.89% -13.64% 23.20% 9.65% -21.38% 17.89% -
  Horiz. % 167.48% 108.13% 125.20% 101.63% 92.68% 117.89% 100.00%
P/EPS -2.17 -1.75 -2.14 -1.78 -2.05 -10.24 -8.05 -58.10%
  QoQ % -24.00% 18.22% -20.22% 13.17% 79.98% -27.20% -
  Horiz. % 26.96% 21.74% 26.58% 22.11% 25.47% 127.20% 100.00%
EY -46.19 -57.02 -46.73 -56.17 -48.90 -9.77 -12.42 139.09%
  QoQ % 18.99% -22.02% 16.81% -14.87% -400.51% 21.34% -
  Horiz. % 371.90% 459.10% 376.25% 452.25% 393.72% 78.66% 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 3.17 1.00 1.08 0.82 0.77 0.82 0.75 160.28%
  QoQ % 217.00% -7.41% 31.71% 6.49% -6.10% 9.33% -
  Horiz. % 422.67% 133.33% 144.00% 109.33% 102.67% 109.33% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers