Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -1.66%    YoY -     -125.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 28,420 28,754 31,480 38,026 46,126 54,158 52,302 -8.95%
  YoY % -1.16% -8.66% -17.21% -17.56% -14.83% 3.55% -
  Horiz. % 54.34% 54.98% 60.19% 72.70% 88.19% 103.55% 100.00%
PBT -9,778 -14,704 -18,700 -14,606 -6,162 -5,704 2,000 -
  YoY % 33.49% 21.37% -28.03% -137.03% -8.03% -385.20% -
  Horiz. % -488.95% -735.20% -935.00% -730.30% -308.10% -285.20% 100.00%
Tax 43 0 2 0 -326 146 -68 -
  YoY % 0.00% 0.00% 0.00% 0.00% -323.29% 314.71% -
  Horiz. % -64.17% -0.00% -2.94% -0.00% 479.41% -214.71% 100.00%
NP -9,735 -14,704 -18,698 -14,606 -6,488 -5,558 1,932 -
  YoY % 33.79% 21.36% -28.02% -125.12% -16.73% -387.68% -
  Horiz. % -503.90% -761.08% -967.81% -756.00% -335.82% -287.68% 100.00%
NP to SH -9,734 -14,704 -18,698 -14,606 -6,488 -5,782 1,932 -
  YoY % 33.80% 21.36% -28.02% -125.12% -12.21% -399.28% -
  Horiz. % -503.84% -761.08% -967.81% -756.00% -335.82% -299.28% 100.00%
Tax Rate - % - % - % - % - % - % 3.40 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 38,155 43,458 50,178 52,632 52,614 59,716 50,370 -4.18%
  YoY % -12.20% -13.39% -4.66% 0.03% -11.89% 18.55% -
  Horiz. % 75.75% 86.28% 99.62% 104.49% 104.46% 118.55% 100.00%
Net Worth 85,926 108,556 27,497 56,511 78,908 81,983 93,483 -1.29%
  YoY % -20.85% 294.79% -51.34% -28.38% -3.75% -12.30% -
  Horiz. % 91.92% 116.12% 29.41% 60.45% 84.41% 87.70% 100.00%
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 9,348 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 483.87 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 85,926 108,556 27,497 56,511 78,908 81,983 93,483 -1.29%
  YoY % -20.85% 294.79% -51.34% -28.38% -3.75% -12.30% -
  Horiz. % 91.92% 116.12% 29.41% 60.45% 84.41% 87.70% 100.00%
NOSH 859,269 835,053 458,284 434,702 438,378 431,492 311,612 16.87%
  YoY % 2.90% 82.21% 5.42% -0.84% 1.60% 38.47% -
  Horiz. % 275.75% 267.98% 147.07% 139.50% 140.68% 138.47% 100.00%
Ratio Analysis
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -34.25 % -51.14 % -59.40 % -38.41 % -14.07 % -10.26 % 3.69 % -
  YoY % 33.03% 13.91% -54.65% -172.99% -37.13% -378.05% -
  Horiz. % -928.18% -1,385.91% -1,609.76% -1,040.92% -381.30% -278.05% 100.00%
ROE -11.33 % -13.54 % -68.00 % -25.85 % -8.22 % -7.05 % 2.07 % -
  YoY % 16.32% 80.09% -163.06% -214.48% -16.60% -440.58% -
  Horiz. % -547.34% -654.11% -3,285.02% -1,248.79% -397.10% -340.58% 100.00%
Per Share
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.31 3.44 6.87 8.75 10.52 12.55 16.78 -22.08%
  YoY % -3.78% -49.93% -21.49% -16.83% -16.18% -25.21% -
  Horiz. % 19.73% 20.50% 40.94% 52.15% 62.69% 74.79% 100.00%
EPS -1.13 -2.12 -4.08 -3.36 -1.48 -1.34 0.62 -
  YoY % 46.70% 48.04% -21.43% -127.03% -10.45% -316.13% -
  Horiz. % -182.26% -341.94% -658.06% -541.94% -238.71% -216.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1000 0.1300 0.0600 0.1300 0.1800 0.1900 0.3000 -15.54%
  YoY % -23.08% 116.67% -53.85% -27.78% -5.26% -36.67% -
  Horiz. % 33.33% 43.33% 20.00% 43.33% 60.00% 63.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.31 3.35 3.66 4.43 5.37 6.30 6.09 -8.94%
  YoY % -1.19% -8.47% -17.38% -17.50% -14.76% 3.45% -
  Horiz. % 54.35% 55.01% 60.10% 72.74% 88.18% 103.45% 100.00%
EPS -1.13 -1.71 -2.18 -1.70 -0.76 -0.67 0.22 -
  YoY % 33.92% 21.56% -28.24% -123.68% -13.43% -404.55% -
  Horiz. % -513.64% -777.27% -990.91% -772.73% -345.45% -304.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1000 0.1263 0.0320 0.0658 0.0918 0.0954 0.1088 -1.29%
  YoY % -20.82% 294.69% -51.37% -28.32% -3.77% -12.32% -
  Horiz. % 91.91% 116.08% 29.41% 60.48% 84.37% 87.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1800 0.2250 0.2800 0.0950 0.1750 0.3900 0.3400 -
P/RPS 5.44 6.53 4.08 1.09 1.66 3.11 2.03 16.36%
  YoY % -16.69% 60.05% 274.31% -34.34% -46.62% 53.20% -
  Horiz. % 267.98% 321.67% 200.99% 53.69% 81.77% 153.20% 100.00%
P/EPS -15.89 -12.78 -6.86 -2.83 -11.82 -29.10 54.84 -
  YoY % -24.33% -86.30% -142.40% 76.06% 59.38% -153.06% -
  Horiz. % -28.98% -23.30% -12.51% -5.16% -21.55% -53.06% 100.00%
EY -6.29 -7.83 -14.57 -35.37 -8.46 -3.44 1.82 -
  YoY % 19.67% 46.26% 58.81% -318.09% -145.93% -289.01% -
  Horiz. % -345.60% -430.22% -800.55% -1,943.41% -464.84% -189.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.80 1.73 4.67 0.73 0.97 2.05 1.13 7.42%
  YoY % 4.05% -62.96% 539.73% -24.74% -52.68% 81.42% -
  Horiz. % 159.29% 153.10% 413.27% 64.60% 85.84% 181.42% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/02/20 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 -
Price 0.1200 0.2800 0.2500 0.1400 0.1350 0.3700 0.3650 -
P/RPS 3.63 8.13 3.64 1.60 1.28 2.95 2.17 8.23%
  YoY % -55.35% 123.35% 127.50% 25.00% -56.61% 35.94% -
  Horiz. % 167.28% 374.65% 167.74% 73.73% 58.99% 135.94% 100.00%
P/EPS -10.59 -15.90 -6.13 -4.17 -9.12 -27.61 58.87 -
  YoY % 33.40% -159.38% -47.00% 54.28% 66.97% -146.90% -
  Horiz. % -17.99% -27.01% -10.41% -7.08% -15.49% -46.90% 100.00%
EY -9.44 -6.29 -16.32 -24.00 -10.96 -3.62 1.70 -
  YoY % -50.08% 61.46% 32.00% -118.98% -202.76% -312.94% -
  Horiz. % -555.29% -370.00% -960.00% -1,411.76% -644.71% -212.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 2.15 4.17 1.08 0.75 1.95 1.22 -0.25%
  YoY % -44.19% -48.44% 286.11% 44.00% -61.54% 59.84% -
  Horiz. % 98.36% 176.23% 341.80% 88.52% 61.48% 159.84% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS