Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -18.82%    YoY -     -73.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 38,026 46,126 54,158 52,302 63,140 54,468 51,484 -4.92%
  YoY % -17.56% -14.83% 3.55% -17.17% 15.92% 5.80% -
  Horiz. % 73.86% 89.59% 105.19% 101.59% 122.64% 105.80% 100.00%
PBT -14,606 -6,162 -5,704 2,000 7,450 10,178 8,646 -
  YoY % -137.03% -8.03% -385.20% -73.15% -26.80% 17.72% -
  Horiz. % -168.93% -71.27% -65.97% 23.13% 86.17% 117.72% 100.00%
Tax 0 -326 146 -68 -156 -172 -1,448 -
  YoY % 0.00% -323.29% 314.71% 56.41% 9.30% 88.12% -
  Horiz. % -0.00% 22.51% -10.08% 4.70% 10.77% 11.88% 100.00%
NP -14,606 -6,488 -5,558 1,932 7,294 10,006 7,198 -
  YoY % -125.12% -16.73% -387.68% -73.51% -27.10% 39.01% -
  Horiz. % -202.92% -90.14% -77.22% 26.84% 101.33% 139.01% 100.00%
NP to SH -14,606 -6,488 -5,782 1,932 7,294 10,006 7,198 -
  YoY % -125.12% -12.21% -399.28% -73.51% -27.10% 39.01% -
  Horiz. % -202.92% -90.14% -80.33% 26.84% 101.33% 139.01% 100.00%
Tax Rate - % - % - % 3.40 % 2.09 % 1.69 % 16.75 % -
  YoY % 0.00% 0.00% 0.00% 62.68% 23.67% -89.91% -
  Horiz. % 0.00% 0.00% 0.00% 20.30% 12.48% 10.09% 100.00%
Total Cost 52,632 52,614 59,716 50,370 55,846 44,462 44,286 2.92%
  YoY % 0.03% -11.89% 18.55% -9.81% 25.60% 0.40% -
  Horiz. % 118.85% 118.81% 134.84% 113.74% 126.10% 100.40% 100.00%
Net Worth 56,511 78,908 81,983 93,483 58,743 48,918 39,988 5.93%
  YoY % -28.38% -3.75% -12.30% 59.14% 20.09% 22.33% -
  Horiz. % 141.32% 197.33% 205.02% 233.77% 146.90% 122.33% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 9,348 7,342 6,670 - -
  YoY % 0.00% 0.00% 0.00% 27.31% 10.08% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 140.14% 110.08% 100.00% -
Div Payout % - % - % - % 483.87 % 100.67 % 66.67 % - % -
  YoY % 0.00% 0.00% 0.00% 380.65% 51.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 725.77% 151.00% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 56,511 78,908 81,983 93,483 58,743 48,918 39,988 5.93%
  YoY % -28.38% -3.75% -12.30% 59.14% 20.09% 22.33% -
  Horiz. % 141.32% 197.33% 205.02% 233.77% 146.90% 122.33% 100.00%
NOSH 434,702 438,378 431,492 311,612 244,765 222,355 222,160 11.83%
  YoY % -0.84% 1.60% 38.47% 27.31% 10.08% 0.09% -
  Horiz. % 195.67% 197.33% 194.23% 140.26% 110.17% 100.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -38.41 % -14.07 % -10.26 % 3.69 % 11.55 % 18.37 % 13.98 % -
  YoY % -172.99% -37.13% -378.05% -68.05% -37.13% 31.40% -
  Horiz. % -274.75% -100.64% -73.39% 26.39% 82.62% 131.40% 100.00%
ROE -25.85 % -8.22 % -7.05 % 2.07 % 12.42 % 20.45 % 18.00 % -
  YoY % -214.48% -16.60% -440.58% -83.33% -39.27% 13.61% -
  Horiz. % -143.61% -45.67% -39.17% 11.50% 69.00% 113.61% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.75 10.52 12.55 16.78 25.80 24.50 23.17 -14.97%
  YoY % -16.83% -16.18% -25.21% -34.96% 5.31% 5.74% -
  Horiz. % 37.76% 45.40% 54.16% 72.42% 111.35% 105.74% 100.00%
EPS -3.36 -1.48 -1.34 0.62 2.98 4.50 3.24 -
  YoY % -127.03% -10.45% -316.13% -79.19% -33.78% 38.89% -
  Horiz. % -103.70% -45.68% -41.36% 19.14% 91.98% 138.89% 100.00%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.1300 0.1800 0.1900 0.3000 0.2400 0.2200 0.1800 -5.27%
  YoY % -27.78% -5.26% -36.67% 25.00% 9.09% 22.22% -
  Horiz. % 72.22% 100.00% 105.56% 166.67% 133.33% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.43 5.37 6.30 6.09 7.35 6.34 5.99 -4.90%
  YoY % -17.50% -14.76% 3.45% -17.14% 15.93% 5.84% -
  Horiz. % 73.96% 89.65% 105.18% 101.67% 122.70% 105.84% 100.00%
EPS -1.70 -0.76 -0.67 0.22 0.85 1.16 0.84 -
  YoY % -123.68% -13.43% -404.55% -74.12% -26.72% 38.10% -
  Horiz. % -202.38% -90.48% -79.76% 26.19% 101.19% 138.10% 100.00%
DPS 0.00 0.00 0.00 1.09 0.85 0.78 0.00 -
  YoY % 0.00% 0.00% 0.00% 28.24% 8.97% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 139.74% 108.97% 100.00% -
NAPS 0.0658 0.0918 0.0954 0.1088 0.0684 0.0569 0.0465 5.95%
  YoY % -28.32% -3.77% -12.32% 59.06% 20.21% 22.37% -
  Horiz. % 141.51% 197.42% 205.16% 233.98% 147.10% 122.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0950 0.1750 0.3900 0.3400 0.3100 0.4600 0.1200 -
P/RPS 1.09 1.66 3.11 2.03 1.20 1.88 0.52 13.12%
  YoY % -34.34% -46.62% 53.20% 69.17% -36.17% 261.54% -
  Horiz. % 209.62% 319.23% 598.08% 390.38% 230.77% 361.54% 100.00%
P/EPS -2.83 -11.82 -29.10 54.84 10.40 10.22 3.70 -
  YoY % 76.06% 59.38% -153.06% 427.31% 1.76% 176.22% -
  Horiz. % -76.49% -319.46% -786.49% 1,482.16% 281.08% 276.22% 100.00%
EY -35.37 -8.46 -3.44 1.82 9.61 9.78 27.00 -
  YoY % -318.09% -145.93% -289.01% -81.06% -1.74% -63.78% -
  Horiz. % -131.00% -31.33% -12.74% 6.74% 35.59% 36.22% 100.00%
DY 0.00 0.00 0.00 8.82 9.68 6.52 0.00 -
  YoY % 0.00% 0.00% 0.00% -8.88% 48.47% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 135.28% 148.47% 100.00% -
P/NAPS 0.73 0.97 2.05 1.13 1.29 2.09 0.67 1.44%
  YoY % -24.74% -52.68% 81.42% -12.40% -38.28% 211.94% -
  Horiz. % 108.96% 144.78% 305.97% 168.66% 192.54% 311.94% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 -
Price 0.1400 0.1350 0.3700 0.3650 0.3900 0.4900 0.1400 -
P/RPS 1.60 1.28 2.95 2.17 1.51 2.00 0.60 17.74%
  YoY % 25.00% -56.61% 35.94% 43.71% -24.50% 233.33% -
  Horiz. % 266.67% 213.33% 491.67% 361.67% 251.67% 333.33% 100.00%
P/EPS -4.17 -9.12 -27.61 58.87 13.09 10.89 4.32 -
  YoY % 54.28% 66.97% -146.90% 349.73% 20.20% 152.08% -
  Horiz. % -96.53% -211.11% -639.12% 1,362.73% 303.01% 252.08% 100.00%
EY -24.00 -10.96 -3.62 1.70 7.64 9.18 23.14 -
  YoY % -118.98% -202.76% -312.94% -77.75% -16.78% -60.33% -
  Horiz. % -103.72% -47.36% -15.64% 7.35% 33.02% 39.67% 100.00%
DY 0.00 0.00 0.00 8.22 7.69 6.12 0.00 -
  YoY % 0.00% 0.00% 0.00% 6.89% 25.65% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 134.31% 125.65% 100.00% -
P/NAPS 1.08 0.75 1.95 1.22 1.63 2.23 0.78 5.57%
  YoY % 44.00% -61.54% 59.84% -25.15% -26.91% 185.90% -
  Horiz. % 138.46% 96.15% 250.00% 156.41% 208.97% 285.90% 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.
 


 

299  245  592  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 PWORTH 0.065-0.005 
 GPACKET-WB 0.1250.00 
 KNM-WB 0.285+0.03 
 NETX 0.0150.00 
 VELESTO 0.325+0.01 
 GPACKET 0.545+0.02 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers