Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -440.92%    YoY -     -399.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 31,480 38,026 46,126 54,158 52,302 63,140 54,468 -8.73%
  YoY % -17.21% -17.56% -14.83% 3.55% -17.17% 15.92% -
  Horiz. % 57.80% 69.81% 84.68% 99.43% 96.02% 115.92% 100.00%
PBT -18,700 -14,606 -6,162 -5,704 2,000 7,450 10,178 -
  YoY % -28.03% -137.03% -8.03% -385.20% -73.15% -26.80% -
  Horiz. % -183.73% -143.51% -60.54% -56.04% 19.65% 73.20% 100.00%
Tax 2 0 -326 146 -68 -156 -172 -
  YoY % 0.00% 0.00% -323.29% 314.71% 56.41% 9.30% -
  Horiz. % -1.16% -0.00% 189.53% -84.88% 39.53% 90.70% 100.00%
NP -18,698 -14,606 -6,488 -5,558 1,932 7,294 10,006 -
  YoY % -28.02% -125.12% -16.73% -387.68% -73.51% -27.10% -
  Horiz. % -186.87% -145.97% -64.84% -55.55% 19.31% 72.90% 100.00%
NP to SH -18,698 -14,606 -6,488 -5,782 1,932 7,294 10,006 -
  YoY % -28.02% -125.12% -12.21% -399.28% -73.51% -27.10% -
  Horiz. % -186.87% -145.97% -64.84% -57.79% 19.31% 72.90% 100.00%
Tax Rate - % - % - % - % 3.40 % 2.09 % 1.69 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 62.68% 23.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 201.18% 123.67% 100.00%
Total Cost 50,178 52,632 52,614 59,716 50,370 55,846 44,462 2.03%
  YoY % -4.66% 0.03% -11.89% 18.55% -9.81% 25.60% -
  Horiz. % 112.86% 118.38% 118.33% 134.31% 113.29% 125.60% 100.00%
Net Worth 27,497 56,511 78,908 81,983 93,483 58,743 48,918 -9.15%
  YoY % -51.34% -28.38% -3.75% -12.30% 59.14% 20.09% -
  Horiz. % 56.21% 115.52% 161.31% 167.59% 191.10% 120.09% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 9,348 7,342 6,670 -
  YoY % 0.00% 0.00% 0.00% 0.00% 27.31% 10.08% -
  Horiz. % 0.00% 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% 0.00% 380.65% 51.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 725.77% 151.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 27,497 56,511 78,908 81,983 93,483 58,743 48,918 -9.15%
  YoY % -51.34% -28.38% -3.75% -12.30% 59.14% 20.09% -
  Horiz. % 56.21% 115.52% 161.31% 167.59% 191.10% 120.09% 100.00%
NOSH 458,284 434,702 438,378 431,492 311,612 244,765 222,355 12.80%
  YoY % 5.42% -0.84% 1.60% 38.47% 27.31% 10.08% -
  Horiz. % 206.10% 195.50% 197.15% 194.06% 140.14% 110.08% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -59.40 % -38.41 % -14.07 % -10.26 % 3.69 % 11.55 % 18.37 % -
  YoY % -54.65% -172.99% -37.13% -378.05% -68.05% -37.13% -
  Horiz. % -323.35% -209.09% -76.59% -55.85% 20.09% 62.87% 100.00%
ROE -68.00 % -25.85 % -8.22 % -7.05 % 2.07 % 12.42 % 20.45 % -
  YoY % -163.06% -214.48% -16.60% -440.58% -83.33% -39.27% -
  Horiz. % -332.52% -126.41% -40.20% -34.47% 10.12% 60.73% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.87 8.75 10.52 12.55 16.78 25.80 24.50 -19.08%
  YoY % -21.49% -16.83% -16.18% -25.21% -34.96% 5.31% -
  Horiz. % 28.04% 35.71% 42.94% 51.22% 68.49% 105.31% 100.00%
EPS -4.08 -3.36 -1.48 -1.34 0.62 2.98 4.50 -
  YoY % -21.43% -127.03% -10.45% -316.13% -79.19% -33.78% -
  Horiz. % -90.67% -74.67% -32.89% -29.78% 13.78% 66.22% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.0600 0.1300 0.1800 0.1900 0.3000 0.2400 0.2200 -19.45%
  YoY % -53.85% -27.78% -5.26% -36.67% 25.00% 9.09% -
  Horiz. % 27.27% 59.09% 81.82% 86.36% 136.36% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.66 4.43 5.37 6.30 6.09 7.35 6.34 -8.74%
  YoY % -17.38% -17.50% -14.76% 3.45% -17.14% 15.93% -
  Horiz. % 57.73% 69.87% 84.70% 99.37% 96.06% 115.93% 100.00%
EPS -2.18 -1.70 -0.76 -0.67 0.22 0.85 1.16 -
  YoY % -28.24% -123.68% -13.43% -404.55% -74.12% -26.72% -
  Horiz. % -187.93% -146.55% -65.52% -57.76% 18.97% 73.28% 100.00%
DPS 0.00 0.00 0.00 0.00 1.09 0.85 0.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 28.24% 8.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 139.74% 108.97% 100.00%
NAPS 0.0320 0.0658 0.0918 0.0954 0.1088 0.0684 0.0569 -9.14%
  YoY % -51.37% -28.32% -3.77% -12.32% 59.06% 20.21% -
  Horiz. % 56.24% 115.64% 161.34% 167.66% 191.21% 120.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2800 0.0950 0.1750 0.3900 0.3400 0.3100 0.4600 -
P/RPS 4.08 1.09 1.66 3.11 2.03 1.20 1.88 13.77%
  YoY % 274.31% -34.34% -46.62% 53.20% 69.17% -36.17% -
  Horiz. % 217.02% 57.98% 88.30% 165.43% 107.98% 63.83% 100.00%
P/EPS -6.86 -2.83 -11.82 -29.10 54.84 10.40 10.22 -
  YoY % -142.40% 76.06% 59.38% -153.06% 427.31% 1.76% -
  Horiz. % -67.12% -27.69% -115.66% -284.74% 536.59% 101.76% 100.00%
EY -14.57 -35.37 -8.46 -3.44 1.82 9.61 9.78 -
  YoY % 58.81% -318.09% -145.93% -289.01% -81.06% -1.74% -
  Horiz. % -148.98% -361.66% -86.50% -35.17% 18.61% 98.26% 100.00%
DY 0.00 0.00 0.00 0.00 8.82 9.68 6.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.88% 48.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 135.28% 148.47% 100.00%
P/NAPS 4.67 0.73 0.97 2.05 1.13 1.29 2.09 14.33%
  YoY % 539.73% -24.74% -52.68% 81.42% -12.40% -38.28% -
  Horiz. % 223.44% 34.93% 46.41% 98.09% 54.07% 61.72% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 -
Price 0.2500 0.1400 0.1350 0.3700 0.3650 0.3900 0.4900 -
P/RPS 3.64 1.60 1.28 2.95 2.17 1.51 2.00 10.49%
  YoY % 127.50% 25.00% -56.61% 35.94% 43.71% -24.50% -
  Horiz. % 182.00% 80.00% 64.00% 147.50% 108.50% 75.50% 100.00%
P/EPS -6.13 -4.17 -9.12 -27.61 58.87 13.09 10.89 -
  YoY % -47.00% 54.28% 66.97% -146.90% 349.73% 20.20% -
  Horiz. % -56.29% -38.29% -83.75% -253.54% 540.59% 120.20% 100.00%
EY -16.32 -24.00 -10.96 -3.62 1.70 7.64 9.18 -
  YoY % 32.00% -118.98% -202.76% -312.94% -77.75% -16.78% -
  Horiz. % -177.78% -261.44% -119.39% -39.43% 18.52% 83.22% 100.00%
DY 0.00 0.00 0.00 0.00 8.22 7.69 6.12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.89% 25.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 134.31% 125.65% 100.00%
P/NAPS 4.17 1.08 0.75 1.95 1.22 1.63 2.23 10.98%
  YoY % 286.11% 44.00% -61.54% 59.84% -25.15% -26.91% -
  Horiz. % 187.00% 48.43% 33.63% 87.44% 54.71% 73.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS