Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -226.43%    YoY -     -138.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 38,021 44,194 51,609 47,814 61,416 53,525 47,626 -3.68%
  YoY % -13.97% -14.37% 7.94% -22.15% 14.74% 12.39% -
  Horiz. % 79.83% 92.79% 108.36% 100.39% 128.95% 112.39% 100.00%
PBT -15,570 -8,374 -8,940 -2,196 6,478 9,205 7,724 -
  YoY % -85.93% 6.32% -307.10% -133.90% -29.62% 19.18% -
  Horiz. % -201.59% -108.42% -115.74% -28.43% 83.88% 119.18% 100.00%
Tax -26 -184 65 -246 -137 -122 -1,124 -46.36%
  YoY % 85.51% -381.63% 126.49% -79.61% -11.96% 89.09% -
  Horiz. % 2.37% 16.37% -5.81% 21.95% 12.22% 10.91% 100.00%
NP -15,597 -8,558 -8,874 -2,442 6,341 9,082 6,600 -
  YoY % -82.24% 3.56% -263.32% -138.52% -30.18% 37.62% -
  Horiz. % -236.32% -129.68% -134.46% -37.01% 96.08% 137.62% 100.00%
NP to SH -15,597 -8,558 -9,054 -2,442 6,341 9,082 6,600 -
  YoY % -82.24% 5.48% -270.69% -138.52% -30.18% 37.62% -
  Horiz. % -236.32% -129.68% -137.19% -37.01% 96.08% 137.62% 100.00%
Tax Rate - % - % - % - % 2.12 % 1.33 % 14.55 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 59.40% -90.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 14.57% 9.14% 100.00%
Total Cost 53,618 52,753 60,483 50,257 55,074 44,442 41,026 4.56%
  YoY % 1.64% -12.78% 20.35% -8.75% 23.92% 8.33% -
  Horiz. % 130.69% 128.58% 147.43% 122.50% 134.24% 108.33% 100.00%
Net Worth 52,184 82,966 82,710 88,076 61,288 46,749 39,955 4.55%
  YoY % -37.10% 0.31% -6.09% 43.71% 31.10% 17.00% -
  Horiz. % 130.61% 207.65% 207.01% 220.44% 153.39% 117.00% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 7,046 4,903 4,452 - -
  YoY % 0.00% 0.00% 0.00% 43.71% 10.13% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 158.26% 110.13% 100.00% -
Div Payout % - % - % - % - % 77.32 % 49.02 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 57.73% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 157.73% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,184 82,966 82,710 88,076 61,288 46,749 39,955 4.55%
  YoY % -37.10% 0.31% -6.09% 43.71% 31.10% 17.00% -
  Horiz. % 130.61% 207.65% 207.01% 220.44% 153.39% 117.00% 100.00%
NOSH 434,869 436,666 435,320 352,307 245,154 222,614 221,973 11.85%
  YoY % -0.41% 0.31% 23.56% 43.71% 10.13% 0.29% -
  Horiz. % 195.91% 196.72% 196.11% 158.72% 110.44% 100.29% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -41.02 % -19.37 % -17.20 % -5.11 % 10.33 % 16.97 % 13.86 % -
  YoY % -111.77% -12.62% -236.59% -149.47% -39.13% 22.44% -
  Horiz. % -295.96% -139.75% -124.10% -36.87% 74.53% 122.44% 100.00%
ROE -29.89 % -10.32 % -10.95 % -2.77 % 10.35 % 19.43 % 16.52 % -
  YoY % -189.63% 5.75% -295.31% -126.76% -46.73% 17.62% -
  Horiz. % -180.93% -62.47% -66.28% -16.77% 62.65% 117.62% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.74 10.12 11.86 13.57 25.05 24.04 21.46 -13.89%
  YoY % -13.64% -14.67% -12.60% -45.83% 4.20% 12.02% -
  Horiz. % 40.73% 47.16% 55.27% 63.23% 116.73% 112.02% 100.00%
EPS -3.59 -1.96 -2.08 -0.69 2.59 4.08 2.97 -
  YoY % -83.16% 5.77% -201.45% -126.64% -36.52% 37.37% -
  Horiz. % -120.88% -65.99% -70.03% -23.23% 87.21% 137.37% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 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 0.1200 0.1900 0.1900 0.2500 0.2500 0.2100 0.1800 -6.53%
  YoY % -36.84% 0.00% -24.00% 0.00% 19.05% 16.67% -
  Horiz. % 66.67% 105.56% 105.56% 138.89% 138.89% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.42 5.14 6.01 5.56 7.15 6.23 5.54 -3.69%
  YoY % -14.01% -14.48% 8.09% -22.24% 14.77% 12.45% -
  Horiz. % 79.78% 92.78% 108.48% 100.36% 129.06% 112.45% 100.00%
EPS -1.82 -1.00 -1.05 -0.28 0.74 1.06 0.77 -
  YoY % -82.00% 4.76% -275.00% -137.84% -30.19% 37.66% -
  Horiz. % -236.36% -129.87% -136.36% -36.36% 96.10% 137.66% 100.00%
DPS 0.00 0.00 0.00 0.82 0.57 0.52 0.00 -
  YoY % 0.00% 0.00% 0.00% 43.86% 9.62% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 157.69% 109.62% 100.00% -
NAPS 0.0607 0.0966 0.0963 0.1025 0.0713 0.0544 0.0465 4.54%
  YoY % -37.16% 0.31% -6.05% 43.76% 31.07% 16.99% -
  Horiz. % 130.54% 207.74% 207.10% 220.43% 153.33% 116.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1300 0.1350 0.2950 0.3950 0.3400 0.4100 0.1700 -
P/RPS 1.49 1.33 2.49 2.91 1.36 1.71 0.79 11.14%
  YoY % 12.03% -46.59% -14.43% 113.97% -20.47% 116.46% -
  Horiz. % 188.61% 168.35% 315.19% 368.35% 172.15% 216.46% 100.00%
P/EPS -3.62 -6.89 -14.18 -56.97 13.14 10.05 5.72 -
  YoY % 47.46% 51.41% 75.11% -533.56% 30.75% 75.70% -
  Horiz. % -63.29% -120.45% -247.90% -995.98% 229.72% 175.70% 100.00%
EY -27.59 -14.52 -7.05 -1.76 7.61 9.95 17.49 -
  YoY % -90.01% -105.96% -300.57% -123.13% -23.52% -43.11% -
  Horiz. % -157.75% -83.02% -40.31% -10.06% 43.51% 56.89% 100.00%
DY 0.00 0.00 0.00 5.06 5.88 4.88 0.00 -
  YoY % 0.00% 0.00% 0.00% -13.95% 20.49% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 103.69% 120.49% 100.00% -
P/NAPS 1.08 0.71 1.55 1.58 1.36 1.95 0.94 2.34%
  YoY % 52.11% -54.19% -1.90% 16.18% -30.26% 107.45% -
  Horiz. % 114.89% 75.53% 164.89% 168.09% 144.68% 207.45% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 -
Price 0.1200 0.1550 0.2100 0.4150 0.3500 0.4400 0.2300 -
P/RPS 1.37 1.53 1.77 3.06 1.40 1.83 1.07 4.20%
  YoY % -10.46% -13.56% -42.16% 118.57% -23.50% 71.03% -
  Horiz. % 128.04% 142.99% 165.42% 285.98% 130.84% 171.03% 100.00%
P/EPS -3.35 -7.91 -10.10 -59.86 13.53 10.78 7.74 -
  YoY % 57.65% 21.68% 83.13% -542.42% 25.51% 39.28% -
  Horiz. % -43.28% -102.20% -130.49% -773.39% 174.81% 139.28% 100.00%
EY -29.89 -12.65 -9.90 -1.67 7.39 9.27 12.93 -
  YoY % -136.28% -27.78% -492.81% -122.60% -20.28% -28.31% -
  Horiz. % -231.17% -97.83% -76.57% -12.92% 57.15% 71.69% 100.00%
DY 0.00 0.00 0.00 4.82 5.71 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% -15.59% 25.49% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.93% 125.49% 100.00% -
P/NAPS 1.00 0.82 1.11 1.66 1.40 2.10 1.28 -4.03%
  YoY % 21.95% -26.13% -33.13% 18.57% -33.33% 64.06% -
  Horiz. % 78.12% 64.06% 86.72% 129.69% 109.38% 164.06% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

496  273  650  1036 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.075+0.005 
 KANGER 0.175-0.005 
 HIAPTEK 0.285+0.005 
 NETX 0.15+0.005 
 TNLOGIS 0.94+0.105 
 IRIS 0.355+0.005 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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!
PARTNERS & BROKERS