Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     40.94%    YoY -     -1,887.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 25,046 26,716 26,580 38,476 52,996 53,244 47,088 -9.25%
  YoY % -6.25% 0.51% -30.92% -27.40% -0.47% 13.07% -
  Horiz. % 53.19% 56.74% 56.45% 81.71% 112.55% 113.07% 100.00%
PBT -8,202 -17,524 -18,080 -14,368 892 1,428 2,512 -
  YoY % 53.19% 3.08% -25.84% -1,710.76% -37.54% -43.15% -
  Horiz. % -326.54% -697.61% -719.75% -571.97% 35.51% 56.85% 100.00%
Tax 52 0 0 0 -88 340 -8 -
  YoY % 0.00% 0.00% 0.00% 0.00% -125.88% 4,350.00% -
  Horiz. % -650.00% -0.00% -0.00% -0.00% 1,100.00% -4,250.00% 100.00%
NP -8,150 -17,524 -18,080 -14,368 804 1,768 2,504 -
  YoY % 53.49% 3.08% -25.84% -1,887.06% -54.52% -29.39% -
  Horiz. % -325.51% -699.84% -722.04% -573.80% 32.11% 70.61% 100.00%
NP to SH -8,150 -17,524 -18,080 -14,368 804 1,696 2,380 -
  YoY % 53.49% 3.08% -25.84% -1,887.06% -52.59% -28.74% -
  Horiz. % -342.46% -736.30% -759.66% -603.70% 33.78% 71.26% 100.00%
Tax Rate - % - % - % - % 9.87 % -23.81 % 0.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 141.45% -7,540.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3,084.38% -7,440.62% 100.00%
Total Cost 33,197 44,240 44,660 52,844 52,192 51,476 44,584 -4.43%
  YoY % -24.96% -0.94% -15.49% 1.25% 1.39% 15.46% -
  Horiz. % 74.46% 99.23% 100.17% 118.53% 117.06% 115.46% 100.00%
Net Worth 94,519 88,630 34,769 61,326 72,360 84,799 61,979 6.70%
  YoY % 6.64% 154.91% -43.31% -15.25% -14.67% 36.82% -
  Horiz. % 152.50% 143.00% 56.10% 98.95% 116.75% 136.82% 100.00%
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - 14,875 -
  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 % - % - % - % - % - % - % 625.00 % -
  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%
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 94,519 88,630 34,769 61,326 72,360 84,799 61,979 6.70%
  YoY % 6.64% 154.91% -43.31% -15.25% -14.67% 36.82% -
  Horiz. % 152.50% 143.00% 56.10% 98.95% 116.75% 136.82% 100.00%
NOSH 859,269 553,943 434,615 438,048 401,999 423,999 247,916 21.06%
  YoY % 55.12% 27.46% -0.78% 8.97% -5.19% 71.03% -
  Horiz. % 346.60% 223.44% 175.31% 176.69% 162.15% 171.03% 100.00%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -32.54 % -65.59 % -68.02 % -37.34 % 1.52 % 3.32 % 5.32 % -
  YoY % 50.39% 3.57% -82.16% -2,556.58% -54.22% -37.59% -
  Horiz. % -611.65% -1,232.89% -1,278.57% -701.88% 28.57% 62.41% 100.00%
ROE -8.62 % -19.77 % -52.00 % -23.43 % 1.11 % 2.00 % 3.84 % -
  YoY % 56.40% 61.98% -121.94% -2,210.81% -44.50% -47.92% -
  Horiz. % -224.48% -514.84% -1,354.17% -610.16% 28.91% 52.08% 100.00%
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.91 4.82 6.12 8.78 13.18 12.56 18.99 -25.05%
  YoY % -39.63% -21.24% -30.30% -33.38% 4.94% -33.86% -
  Horiz. % 15.32% 25.38% 32.23% 46.23% 69.40% 66.14% 100.00%
EPS -0.95 -3.16 -4.16 -3.28 0.20 0.40 0.96 -
  YoY % 69.94% 24.04% -26.83% -1,740.00% -50.00% -58.33% -
  Horiz. % -98.96% -329.17% -433.33% -341.67% 20.83% 41.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  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 0.1100 0.1600 0.0800 0.1400 0.1800 0.2000 0.2500 -11.86%
  YoY % -31.25% 100.00% -42.86% -22.22% -10.00% -20.00% -
  Horiz. % 44.00% 64.00% 32.00% 56.00% 72.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.91 3.11 3.09 4.48 6.17 6.20 5.48 -9.27%
  YoY % -6.43% 0.65% -31.03% -27.39% -0.48% 13.14% -
  Horiz. % 53.10% 56.75% 56.39% 81.75% 112.59% 113.14% 100.00%
EPS -0.95 -2.04 -2.10 -1.67 0.09 0.20 0.28 -
  YoY % 53.43% 2.86% -25.75% -1,955.56% -55.00% -28.57% -
  Horiz. % -339.29% -728.57% -750.00% -596.43% 32.14% 71.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
  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 0.1100 0.1031 0.0405 0.0714 0.0842 0.0987 0.0721 6.71%
  YoY % 6.69% 154.57% -43.28% -15.20% -14.69% 36.89% -
  Horiz. % 152.57% 143.00% 56.17% 99.03% 116.78% 136.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1750 0.4050 0.2550 0.1000 0.2000 0.3800 0.3350 -
P/RPS 6.00 8.40 4.17 1.14 1.52 3.03 1.76 20.75%
  YoY % -28.57% 101.44% 265.79% -25.00% -49.83% 72.16% -
  Horiz. % 340.91% 477.27% 236.93% 64.77% 86.36% 172.16% 100.00%
P/EPS -18.45 -12.80 -6.13 -3.05 100.00 95.00 34.90 -
  YoY % -44.14% -108.81% -100.98% -103.05% 5.26% 172.21% -
  Horiz. % -52.87% -36.68% -17.56% -8.74% 286.53% 272.21% 100.00%
EY -5.42 -7.81 -16.31 -32.80 1.00 1.05 2.87 -
  YoY % 30.60% 52.12% 50.27% -3,380.00% -4.76% -63.41% -
  Horiz. % -188.85% -272.13% -568.29% -1,142.86% 34.84% 36.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 17.91 -
  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 1.59 2.53 3.19 0.71 1.11 1.90 1.34 2.66%
  YoY % -37.15% -20.69% 349.30% -36.04% -41.58% 41.79% -
  Horiz. % 118.66% 188.81% 238.06% 52.99% 82.84% 141.79% 100.00%
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/11/19 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.1650 0.1400 0.2550 0.1150 0.1900 0.4000 0.2600 -
P/RPS 5.66 2.90 4.17 1.31 1.44 3.19 1.37 24.37%
  YoY % 95.17% -30.46% 218.32% -9.03% -54.86% 132.85% -
  Horiz. % 413.14% 211.68% 304.38% 95.62% 105.11% 232.85% 100.00%
P/EPS -17.39 -4.43 -6.13 -3.51 95.00 100.00 27.08 -
  YoY % -292.55% 27.73% -74.64% -103.69% -5.00% 269.28% -
  Horiz. % -64.22% -16.36% -22.64% -12.96% 350.81% 369.28% 100.00%
EY -5.75 -22.60 -16.31 -28.52 1.05 1.00 3.69 -
  YoY % 74.56% -38.57% 42.81% -2,816.19% 5.00% -72.90% -
  Horiz. % -155.83% -612.47% -442.01% -772.90% 28.46% 27.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.08 -
  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 1.50 0.88 3.19 0.82 1.06 2.00 1.04 5.79%
  YoY % 70.45% -72.41% 289.02% -22.64% -47.00% 92.31% -
  Horiz. % 144.23% 84.62% 306.73% 78.85% 101.92% 192.31% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
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
 
 

290  283  583  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS