Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     143.16%    YoY -     -28.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 26,580 38,476 52,996 53,244 47,088 48,512 61,668 -13.08%
  YoY % -30.92% -27.40% -0.47% 13.07% -2.94% -21.33% -
  Horiz. % 43.10% 62.39% 85.94% 86.34% 76.36% 78.67% 100.00%
PBT -18,080 -14,368 892 1,428 2,512 2,476 10,044 -
  YoY % -25.84% -1,710.76% -37.54% -43.15% 1.45% -75.35% -
  Horiz. % -180.01% -143.05% 8.88% 14.22% 25.01% 24.65% 100.00%
Tax 0 0 -88 340 -8 -208 -2,228 -
  YoY % 0.00% 0.00% -125.88% 4,350.00% 96.15% 90.66% -
  Horiz. % -0.00% -0.00% 3.95% -15.26% 0.36% 9.34% 100.00%
NP -18,080 -14,368 804 1,768 2,504 2,268 7,816 -
  YoY % -25.84% -1,887.06% -54.52% -29.39% 10.41% -70.98% -
  Horiz. % -231.32% -183.83% 10.29% 22.62% 32.04% 29.02% 100.00%
NP to SH -18,080 -14,368 804 1,696 2,380 2,268 7,816 -
  YoY % -25.84% -1,887.06% -52.59% -28.74% 4.94% -70.98% -
  Horiz. % -231.32% -183.83% 10.29% 21.70% 30.45% 29.02% 100.00%
Tax Rate - % - % 9.87 % -23.81 % 0.32 % 8.40 % 22.18 % -
  YoY % 0.00% 0.00% 141.45% -7,540.62% -96.19% -62.13% -
  Horiz. % 0.00% 0.00% 44.50% -107.35% 1.44% 37.87% 100.00%
Total Cost 44,660 52,844 52,192 51,476 44,584 46,244 53,852 -3.07%
  YoY % -15.49% 1.25% 1.39% 15.46% -3.59% -14.13% -
  Horiz. % 82.93% 98.13% 96.92% 95.59% 82.79% 85.87% 100.00%
Net Worth 34,769 61,326 72,360 84,799 61,979 56,699 44,409 -3.99%
  YoY % -43.31% -15.25% -14.67% 36.82% 9.31% 27.68% -
  Horiz. % 78.29% 138.10% 162.94% 190.95% 139.56% 127.68% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 14,875 14,791 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.57% 100.00% -
Div Payout % - % - % - % - % 625.00 % 652.17 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -4.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 95.83% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 34,769 61,326 72,360 84,799 61,979 56,699 44,409 -3.99%
  YoY % -43.31% -15.25% -14.67% 36.82% 9.31% 27.68% -
  Horiz. % 78.29% 138.10% 162.94% 190.95% 139.56% 127.68% 100.00%
NOSH 434,615 438,048 401,999 423,999 247,916 246,521 222,045 11.83%
  YoY % -0.78% 8.97% -5.19% 71.03% 0.57% 11.02% -
  Horiz. % 195.73% 197.28% 181.04% 190.95% 111.65% 111.02% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -68.02 % -37.34 % 1.52 % 3.32 % 5.32 % 4.68 % 12.67 % -
  YoY % -82.16% -2,556.58% -54.22% -37.59% 13.68% -63.06% -
  Horiz. % -536.86% -294.71% 12.00% 26.20% 41.99% 36.94% 100.00%
ROE -52.00 % -23.43 % 1.11 % 2.00 % 3.84 % 4.00 % 17.60 % -
  YoY % -121.94% -2,210.81% -44.50% -47.92% -4.00% -77.27% -
  Horiz. % -295.45% -133.12% 6.31% 11.36% 21.82% 22.73% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.12 8.78 13.18 12.56 18.99 19.68 27.77 -22.26%
  YoY % -30.30% -33.38% 4.94% -33.86% -3.51% -29.13% -
  Horiz. % 22.04% 31.62% 47.46% 45.23% 68.38% 70.87% 100.00%
EPS -4.16 -3.28 0.20 0.40 0.96 0.92 3.52 -
  YoY % -26.83% -1,740.00% -50.00% -58.33% 4.35% -73.86% -
  Horiz. % -118.18% -93.18% 5.68% 11.36% 27.27% 26.14% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 0.00 -
  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% -
NAPS 0.0800 0.1400 0.1800 0.2000 0.2500 0.2300 0.2000 -14.15%
  YoY % -42.86% -22.22% -10.00% -20.00% 8.70% 15.00% -
  Horiz. % 40.00% 70.00% 90.00% 100.00% 125.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.09 4.48 6.17 6.20 5.48 5.65 7.18 -13.10%
  YoY % -31.03% -27.39% -0.48% 13.14% -3.01% -21.31% -
  Horiz. % 43.04% 62.40% 85.93% 86.35% 76.32% 78.69% 100.00%
EPS -2.10 -1.67 0.09 0.20 0.28 0.26 0.91 -
  YoY % -25.75% -1,955.56% -55.00% -28.57% 7.69% -71.43% -
  Horiz. % -230.77% -183.52% 9.89% 21.98% 30.77% 28.57% 100.00%
DPS 0.00 0.00 0.00 0.00 1.73 1.72 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.58% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.58% 100.00% -
NAPS 0.0405 0.0714 0.0842 0.0987 0.0721 0.0660 0.0517 -3.98%
  YoY % -43.28% -15.20% -14.69% 36.89% 9.24% 27.66% -
  Horiz. % 78.34% 138.10% 162.86% 190.91% 139.46% 127.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2550 0.1000 0.2000 0.3800 0.3350 0.3700 0.2700 -
P/RPS 4.17 1.14 1.52 3.03 1.76 1.88 0.97 27.49%
  YoY % 265.79% -25.00% -49.83% 72.16% -6.38% 93.81% -
  Horiz. % 429.90% 117.53% 156.70% 312.37% 181.44% 193.81% 100.00%
P/EPS -6.13 -3.05 100.00 95.00 34.90 40.22 7.67 -
  YoY % -100.98% -103.05% 5.26% 172.21% -13.23% 424.38% -
  Horiz. % -79.92% -39.77% 1,303.78% 1,238.59% 455.02% 524.38% 100.00%
EY -16.31 -32.80 1.00 1.05 2.87 2.49 13.04 -
  YoY % 50.27% -3,380.00% -4.76% -63.41% 15.26% -80.90% -
  Horiz. % -125.08% -251.53% 7.67% 8.05% 22.01% 19.10% 100.00%
DY 0.00 0.00 0.00 0.00 17.91 16.22 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.42% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.42% 100.00% -
P/NAPS 3.19 0.71 1.11 1.90 1.34 1.61 1.35 15.39%
  YoY % 349.30% -36.04% -41.58% 41.79% -16.77% 19.26% -
  Horiz. % 236.30% 52.59% 82.22% 140.74% 99.26% 119.26% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 10/05/12 15/08/11 -
Price 0.2550 0.1150 0.1900 0.4000 0.2600 0.3500 0.4900 -
P/RPS 4.17 1.31 1.44 3.19 1.37 1.78 1.76 15.45%
  YoY % 218.32% -9.03% -54.86% 132.85% -23.03% 1.14% -
  Horiz. % 236.93% 74.43% 81.82% 181.25% 77.84% 101.14% 100.00%
P/EPS -6.13 -3.51 95.00 100.00 27.08 38.04 13.92 -
  YoY % -74.64% -103.69% -5.00% 269.28% -28.81% 173.28% -
  Horiz. % -44.04% -25.22% 682.47% 718.39% 194.54% 273.28% 100.00%
EY -16.31 -28.52 1.05 1.00 3.69 2.63 7.18 -
  YoY % 42.81% -2,816.19% 5.00% -72.90% 40.30% -63.37% -
  Horiz. % -227.16% -397.21% 14.62% 13.93% 51.39% 36.63% 100.00%
DY 0.00 0.00 0.00 0.00 23.08 17.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 34.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 134.66% 100.00% -
P/NAPS 3.19 0.82 1.06 2.00 1.04 1.52 2.45 4.49%
  YoY % 289.02% -22.64% -47.00% 92.31% -31.58% -37.96% -
  Horiz. % 130.20% 33.47% 43.27% 81.63% 42.45% 62.04% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers