Highlights

[CUSCAPI] QoQ TTM Result on 2017-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -2.43%    YoY -     -38.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 33,108 35,271 36,846 37,145 40,119 39,173 39,753 -11.45%
  QoQ % -6.13% -4.27% -0.80% -7.41% 2.41% -1.46% -
  Horiz. % 83.28% 88.73% 92.69% 93.44% 100.92% 98.54% 100.00%
PBT -25,136 -38,345 -37,891 -39,407 -38,479 -29,944 -28,769 -8.58%
  QoQ % 34.45% -1.20% 3.85% -2.41% -28.50% -4.08% -
  Horiz. % 87.37% 133.29% 131.71% 136.98% 133.75% 104.08% 100.00%
Tax 276 -401 -416 264 264 161 207 21.08%
  QoQ % 168.83% 3.61% -257.58% 0.00% 63.98% -22.22% -
  Horiz. % 133.33% -193.72% -200.97% 127.54% 127.54% 77.78% 100.00%
NP -24,860 -38,746 -38,307 -39,143 -38,215 -29,783 -28,562 -8.82%
  QoQ % 35.84% -1.15% 2.14% -2.43% -28.31% -4.27% -
  Horiz. % 87.04% 135.66% 134.12% 137.05% 133.80% 104.27% 100.00%
NP to SH -24,860 -38,746 -38,307 -39,143 -38,215 -29,783 -28,562 -8.82%
  QoQ % 35.84% -1.15% 2.14% -2.43% -28.31% -4.27% -
  Horiz. % 87.04% 135.66% 134.12% 137.05% 133.80% 104.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 57,968 74,017 75,153 76,288 78,334 68,956 68,315 -10.34%
  QoQ % -21.68% -1.51% -1.49% -2.61% 13.60% 0.94% -
  Horiz. % 84.85% 108.35% 110.01% 111.67% 114.67% 100.94% 100.00%
Net Worth 19,597 24,175 28,693 34,769 26,128 52,229 56,756 -50.69%
  QoQ % -18.93% -15.75% -17.48% 33.07% -49.97% -7.98% -
  Horiz. % 34.53% 42.59% 50.55% 61.26% 46.04% 92.02% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 19,597 24,175 28,693 34,769 26,128 52,229 56,756 -50.69%
  QoQ % -18.93% -15.75% -17.48% 33.07% -49.97% -7.98% -
  Horiz. % 34.53% 42.59% 50.55% 61.26% 46.04% 92.02% 100.00%
NOSH 489,936 483,500 478,217 434,615 435,478 435,247 436,588 7.97%
  QoQ % 1.33% 1.10% 10.03% -0.20% 0.05% -0.31% -
  Horiz. % 112.22% 110.75% 109.54% 99.55% 99.75% 99.69% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -75.09 % -109.85 % -103.97 % -105.38 % -95.25 % -76.03 % -71.85 % 2.98%
  QoQ % 31.64% -5.66% 1.34% -10.64% -25.28% -5.82% -
  Horiz. % 104.51% 152.89% 144.70% 146.67% 132.57% 105.82% 100.00%
ROE -126.85 % -160.27 % -133.51 % -112.58 % -146.26 % -57.02 % -50.32 % 84.91%
  QoQ % 20.85% -20.04% -18.59% 23.03% -156.51% -13.31% -
  Horiz. % 252.09% 318.50% 265.32% 223.73% 290.66% 113.31% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.76 7.29 7.70 8.55 9.21 9.00 9.11 -17.99%
  QoQ % -7.27% -5.32% -9.94% -7.17% 2.33% -1.21% -
  Horiz. % 74.20% 80.02% 84.52% 93.85% 101.10% 98.79% 100.00%
EPS -5.07 -8.01 -8.01 -9.01 -8.78 -6.84 -6.54 -15.57%
  QoQ % 36.70% 0.00% 11.10% -2.62% -28.36% -4.59% -
  Horiz. % 77.52% 122.48% 122.48% 137.77% 134.25% 104.59% 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 0.0400 0.0500 0.0600 0.0800 0.0600 0.1200 0.1300 -54.33%
  QoQ % -20.00% -16.67% -25.00% 33.33% -50.00% -7.69% -
  Horiz. % 30.77% 38.46% 46.15% 61.54% 46.15% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.85 4.10 4.29 4.32 4.67 4.56 4.63 -11.54%
  QoQ % -6.10% -4.43% -0.69% -7.49% 2.41% -1.51% -
  Horiz. % 83.15% 88.55% 92.66% 93.30% 100.86% 98.49% 100.00%
EPS -2.89 -4.51 -4.46 -4.56 -4.45 -3.47 -3.32 -8.81%
  QoQ % 35.92% -1.12% 2.19% -2.47% -28.24% -4.52% -
  Horiz. % 87.05% 135.84% 134.34% 137.35% 134.04% 104.52% 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 0.0228 0.0281 0.0334 0.0405 0.0304 0.0608 0.0661 -50.72%
  QoQ % -18.86% -15.87% -17.53% 33.22% -50.00% -8.02% -
  Horiz. % 34.49% 42.51% 50.53% 61.27% 45.99% 91.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.5450 0.2800 0.2800 0.2550 0.1100 0.1300 0.0950 -
P/RPS 8.06 3.84 3.63 2.98 1.19 1.44 1.04 290.16%
  QoQ % 109.90% 5.79% 21.81% 150.42% -17.36% 38.46% -
  Horiz. % 775.00% 369.23% 349.04% 286.54% 114.42% 138.46% 100.00%
P/EPS -10.74 -3.49 -3.50 -2.83 -1.25 -1.90 -1.45 278.59%
  QoQ % -207.74% 0.29% -23.67% -126.40% 34.21% -31.03% -
  Horiz. % 740.69% 240.69% 241.38% 195.17% 86.21% 131.03% 100.00%
EY -9.31 -28.62 -28.61 -35.32 -79.78 -52.64 -68.86 -73.56%
  QoQ % 67.47% -0.03% 19.00% 55.73% -51.56% 23.56% -
  Horiz. % 13.52% 41.56% 41.55% 51.29% 115.86% 76.44% 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 13.63 5.60 4.67 3.19 1.83 1.08 0.73 600.06%
  QoQ % 143.39% 19.91% 46.39% 74.32% 69.44% 47.95% -
  Horiz. % 1,867.12% 767.12% 639.73% 436.99% 250.68% 147.95% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 -
Price 0.5550 0.4350 0.2500 0.2550 0.1900 0.1200 0.1400 -
P/RPS 8.21 5.96 3.24 2.98 2.06 1.33 1.54 204.25%
  QoQ % 37.75% 83.95% 8.72% 44.66% 54.89% -13.64% -
  Horiz. % 533.12% 387.01% 210.39% 193.51% 133.77% 86.36% 100.00%
P/EPS -10.94 -5.43 -3.12 -2.83 -2.17 -1.75 -2.14 195.88%
  QoQ % -101.47% -74.04% -10.25% -30.41% -24.00% 18.22% -
  Horiz. % 511.21% 253.74% 145.79% 132.24% 101.40% 81.78% 100.00%
EY -9.14 -18.42 -32.04 -35.32 -46.19 -57.02 -46.73 -66.20%
  QoQ % 50.38% 42.51% 9.29% 23.53% 18.99% -22.02% -
  Horiz. % 19.56% 39.42% 68.56% 75.58% 98.84% 122.02% 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 13.88 8.70 4.17 3.19 3.17 1.00 1.08 446.12%
  QoQ % 59.54% 108.63% 30.72% 0.63% 217.00% -7.41% -
  Horiz. % 1,285.19% 805.56% 386.11% 295.37% 293.52% 92.59% 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