Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     52.69%    YoY -     -25.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 11,328 25,046 26,716 26,580 38,476 52,996 53,244 -21.17%
  YoY % -54.77% -6.25% 0.51% -30.92% -27.40% -0.47% -
  Horiz. % 21.28% 47.04% 50.18% 49.92% 72.26% 99.53% 100.00%
PBT -11,732 -8,202 -17,524 -18,080 -14,368 892 1,428 -
  YoY % -43.03% 53.19% 3.08% -25.84% -1,710.76% -37.54% -
  Horiz. % -821.57% -574.42% -1,227.17% -1,266.11% -1,006.16% 62.46% 100.00%
Tax 0 52 0 0 0 -88 340 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -125.88% -
  Horiz. % 0.00% 15.29% 0.00% 0.00% 0.00% -25.88% 100.00%
NP -11,732 -8,150 -17,524 -18,080 -14,368 804 1,768 -
  YoY % -43.94% 53.49% 3.08% -25.84% -1,887.06% -54.52% -
  Horiz. % -663.57% -461.01% -991.18% -1,022.62% -812.67% 45.48% 100.00%
NP to SH -11,696 -8,150 -17,524 -18,080 -14,368 804 1,696 -
  YoY % -43.50% 53.49% 3.08% -25.84% -1,887.06% -52.59% -
  Horiz. % -689.62% -480.58% -1,033.25% -1,066.04% -847.17% 47.41% 100.00%
Tax Rate - % - % - % - % - % 9.87 % -23.81 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 141.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -41.45% 100.00%
Total Cost 23,060 33,197 44,240 44,660 52,844 52,192 51,476 -11.61%
  YoY % -30.54% -24.96% -0.94% -15.49% 1.25% 1.39% -
  Horiz. % 44.80% 64.49% 85.94% 86.76% 102.66% 101.39% 100.00%
Net Worth 72,178 94,519 88,630 34,769 61,326 72,360 84,799 -2.45%
  YoY % -23.64% 6.64% 154.91% -43.31% -15.25% -14.67% -
  Horiz. % 85.12% 111.46% 104.52% 41.00% 72.32% 85.33% 100.00%
Dividend
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 72,178 94,519 88,630 34,769 61,326 72,360 84,799 -2.45%
  YoY % -23.64% 6.64% 154.91% -43.31% -15.25% -14.67% -
  Horiz. % 85.12% 111.46% 104.52% 41.00% 72.32% 85.33% 100.00%
NOSH 859,269 859,269 553,943 434,615 438,048 401,999 423,999 11.47%
  YoY % 0.00% 55.12% 27.46% -0.78% 8.97% -5.19% -
  Horiz. % 202.66% 202.66% 130.65% 102.50% 103.31% 94.81% 100.00%
Ratio Analysis
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -103.57 % -32.54 % -65.59 % -68.02 % -37.34 % 1.52 % 3.32 % -
  YoY % -218.29% 50.39% 3.57% -82.16% -2,556.58% -54.22% -
  Horiz. % -3,119.58% -980.12% -1,975.60% -2,048.80% -1,124.70% 45.78% 100.00%
ROE -16.20 % -8.62 % -19.77 % -52.00 % -23.43 % 1.11 % 2.00 % -
  YoY % -87.94% 56.40% 61.98% -121.94% -2,210.81% -44.50% -
  Horiz. % -810.00% -431.00% -988.50% -2,600.00% -1,171.50% 55.50% 100.00%
Per Share
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.32 2.91 4.82 6.12 8.78 13.18 12.56 -29.27%
  YoY % -54.64% -39.63% -21.24% -30.30% -33.38% 4.94% -
  Horiz. % 10.51% 23.17% 38.38% 48.73% 69.90% 104.94% 100.00%
EPS -1.36 -0.95 -3.16 -4.16 -3.28 0.20 0.40 -
  YoY % -43.16% 69.94% 24.04% -26.83% -1,740.00% -50.00% -
  Horiz. % -340.00% -237.50% -790.00% -1,040.00% -820.00% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0840 0.1100 0.1600 0.0800 0.1400 0.1800 0.2000 -12.48%
  YoY % -23.64% -31.25% 100.00% -42.86% -22.22% -10.00% -
  Horiz. % 42.00% 55.00% 80.00% 40.00% 70.00% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.32 2.91 3.11 3.09 4.48 6.17 6.20 -21.16%
  YoY % -54.64% -6.43% 0.65% -31.03% -27.39% -0.48% -
  Horiz. % 21.29% 46.94% 50.16% 49.84% 72.26% 99.52% 100.00%
EPS -1.36 -0.95 -2.04 -2.10 -1.67 0.09 0.20 -
  YoY % -43.16% 53.43% 2.86% -25.75% -1,955.56% -55.00% -
  Horiz. % -680.00% -475.00% -1,020.00% -1,050.00% -835.00% 45.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0840 0.1100 0.1031 0.0405 0.0714 0.0842 0.0987 -2.45%
  YoY % -23.64% 6.69% 154.57% -43.28% -15.20% -14.69% -
  Horiz. % 85.11% 111.45% 104.46% 41.03% 72.34% 85.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1000 0.1750 0.4050 0.2550 0.1000 0.2000 0.3800 -
P/RPS 7.59 6.00 8.40 4.17 1.14 1.52 3.03 15.16%
  YoY % 26.50% -28.57% 101.44% 265.79% -25.00% -49.83% -
  Horiz. % 250.50% 198.02% 277.23% 137.62% 37.62% 50.17% 100.00%
P/EPS -7.35 -18.45 -12.80 -6.13 -3.05 100.00 95.00 -
  YoY % 60.16% -44.14% -108.81% -100.98% -103.05% 5.26% -
  Horiz. % -7.74% -19.42% -13.47% -6.45% -3.21% 105.26% 100.00%
EY -13.61 -5.42 -7.81 -16.31 -32.80 1.00 1.05 -
  YoY % -151.11% 30.60% 52.12% 50.27% -3,380.00% -4.76% -
  Horiz. % -1,296.19% -516.19% -743.81% -1,553.33% -3,123.81% 95.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.59 2.53 3.19 0.71 1.11 1.90 -6.94%
  YoY % -25.16% -37.15% -20.69% 349.30% -36.04% -41.58% -
  Horiz. % 62.63% 83.68% 133.16% 167.89% 37.37% 58.42% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/11/20 26/11/19 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 -
Price 0.0950 0.1650 0.1400 0.2550 0.1150 0.1900 0.4000 -
P/RPS 7.21 5.66 2.90 4.17 1.31 1.44 3.19 13.35%
  YoY % 27.39% 95.17% -30.46% 218.32% -9.03% -54.86% -
  Horiz. % 226.02% 177.43% 90.91% 130.72% 41.07% 45.14% 100.00%
P/EPS -6.98 -17.39 -4.43 -6.13 -3.51 95.00 100.00 -
  YoY % 59.86% -292.55% 27.73% -74.64% -103.69% -5.00% -
  Horiz. % -6.98% -17.39% -4.43% -6.13% -3.51% 95.00% 100.00%
EY -14.33 -5.75 -22.60 -16.31 -28.52 1.05 1.00 -
  YoY % -149.22% 74.56% -38.57% 42.81% -2,816.19% 5.00% -
  Horiz. % -1,433.00% -575.00% -2,260.00% -1,631.00% -2,852.00% 105.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 1.50 0.88 3.19 0.82 1.06 2.00 -8.40%
  YoY % -24.67% 70.45% -72.41% 289.02% -22.64% -47.00% -
  Horiz. % 56.50% 75.00% 44.00% 159.50% 41.00% 53.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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