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 - 859,269
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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers