Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     62.35%    YoY -     -73.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,013 23,063 27,079 26,151 31,570 27,234 25,742 -4.92%
  YoY % -17.56% -14.83% 3.55% -17.17% 15.92% 5.80% -
  Horiz. % 73.86% 89.59% 105.19% 101.59% 122.64% 105.80% 100.00%
PBT -7,303 -3,081 -2,852 1,000 3,725 5,089 4,323 -
  YoY % -137.03% -8.03% -385.20% -73.15% -26.80% 17.72% -
  Horiz. % -168.93% -71.27% -65.97% 23.13% 86.17% 117.72% 100.00%
Tax 0 -163 73 -34 -78 -86 -724 -
  YoY % 0.00% -323.29% 314.71% 56.41% 9.30% 88.12% -
  Horiz. % -0.00% 22.51% -10.08% 4.70% 10.77% 11.88% 100.00%
NP -7,303 -3,244 -2,779 966 3,647 5,003 3,599 -
  YoY % -125.12% -16.73% -387.68% -73.51% -27.10% 39.01% -
  Horiz. % -202.92% -90.14% -77.22% 26.84% 101.33% 139.01% 100.00%
NP to SH -7,303 -3,244 -2,891 966 3,647 5,003 3,599 -
  YoY % -125.12% -12.21% -399.28% -73.51% -27.10% 39.01% -
  Horiz. % -202.92% -90.14% -80.33% 26.84% 101.33% 139.01% 100.00%
Tax Rate - % - % - % 3.40 % 2.09 % 1.69 % 16.75 % -
  YoY % 0.00% 0.00% 0.00% 62.68% 23.67% -89.91% -
  Horiz. % 0.00% 0.00% 0.00% 20.30% 12.48% 10.09% 100.00%
Total Cost 26,316 26,307 29,858 25,185 27,923 22,231 22,143 2.92%
  YoY % 0.03% -11.89% 18.55% -9.81% 25.60% 0.40% -
  Horiz. % 118.85% 118.81% 134.84% 113.74% 126.10% 100.40% 100.00%
Net Worth 56,511 78,908 81,983 93,483 58,743 48,918 39,988 5.93%
  YoY % -28.38% -3.75% -12.30% 59.14% 20.09% 22.33% -
  Horiz. % 141.32% 197.33% 205.02% 233.77% 146.90% 122.33% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 4,674 3,671 3,335 - -
  YoY % 0.00% 0.00% 0.00% 27.31% 10.08% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 140.14% 110.08% 100.00% -
Div Payout % - % - % - % 483.87 % 100.67 % 66.67 % - % -
  YoY % 0.00% 0.00% 0.00% 380.65% 51.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 725.77% 151.00% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 56,511 78,908 81,983 93,483 58,743 48,918 39,988 5.93%
  YoY % -28.38% -3.75% -12.30% 59.14% 20.09% 22.33% -
  Horiz. % 141.32% 197.33% 205.02% 233.77% 146.90% 122.33% 100.00%
NOSH 434,702 438,378 431,492 311,612 244,765 222,355 222,160 11.83%
  YoY % -0.84% 1.60% 38.47% 27.31% 10.08% 0.09% -
  Horiz. % 195.67% 197.33% 194.23% 140.26% 110.17% 100.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -38.41 % -14.07 % -10.26 % 3.69 % 11.55 % 18.37 % 13.98 % -
  YoY % -172.99% -37.13% -378.05% -68.05% -37.13% 31.40% -
  Horiz. % -274.75% -100.64% -73.39% 26.39% 82.62% 131.40% 100.00%
ROE -12.92 % -4.11 % -3.53 % 1.03 % 6.21 % 10.23 % 9.00 % -
  YoY % -214.36% -16.43% -442.72% -83.41% -39.30% 13.67% -
  Horiz. % -143.56% -45.67% -39.22% 11.44% 69.00% 113.67% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.37 5.26 6.28 8.39 12.90 12.25 11.59 -14.99%
  YoY % -16.92% -16.24% -25.15% -34.96% 5.31% 5.69% -
  Horiz. % 37.70% 45.38% 54.18% 72.39% 111.30% 105.69% 100.00%
EPS -1.68 -0.74 -0.67 0.31 1.49 2.25 1.62 -
  YoY % -127.03% -10.45% -316.13% -79.19% -33.78% 38.89% -
  Horiz. % -103.70% -45.68% -41.36% 19.14% 91.98% 138.89% 100.00%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 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 0.1300 0.1800 0.1900 0.3000 0.2400 0.2200 0.1800 -5.27%
  YoY % -27.78% -5.26% -36.67% 25.00% 9.09% 22.22% -
  Horiz. % 72.22% 100.00% 105.56% 166.67% 133.33% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.21 2.68 3.15 3.04 3.67 3.17 3.00 -4.96%
  YoY % -17.54% -14.92% 3.62% -17.17% 15.77% 5.67% -
  Horiz. % 73.67% 89.33% 105.00% 101.33% 122.33% 105.67% 100.00%
EPS -0.85 -0.38 -0.34 0.11 0.42 0.58 0.42 -
  YoY % -123.68% -11.76% -409.09% -73.81% -27.59% 38.10% -
  Horiz. % -202.38% -90.48% -80.95% 26.19% 100.00% 138.10% 100.00%
DPS 0.00 0.00 0.00 0.54 0.43 0.39 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.58% 10.26% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 138.46% 110.26% 100.00% -
NAPS 0.0658 0.0918 0.0954 0.1088 0.0684 0.0569 0.0465 5.95%
  YoY % -28.32% -3.77% -12.32% 59.06% 20.21% 22.37% -
  Horiz. % 141.51% 197.42% 205.16% 233.98% 147.10% 122.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0950 0.1750 0.3900 0.3400 0.3100 0.4600 0.1200 -
P/RPS 2.17 3.33 6.21 4.05 2.40 3.76 1.04 13.03%
  YoY % -34.83% -46.38% 53.33% 68.75% -36.17% 261.54% -
  Horiz. % 208.65% 320.19% 597.12% 389.42% 230.77% 361.54% 100.00%
P/EPS -5.65 -23.65 -58.21 109.68 20.81 20.44 7.41 -
  YoY % 76.11% 59.37% -153.07% 427.05% 1.81% 175.84% -
  Horiz. % -76.25% -319.16% -785.56% 1,480.16% 280.84% 275.84% 100.00%
EY -17.68 -4.23 -1.72 0.91 4.81 4.89 13.50 -
  YoY % -317.97% -145.93% -289.01% -81.08% -1.64% -63.78% -
  Horiz. % -130.96% -31.33% -12.74% 6.74% 35.63% 36.22% 100.00%
DY 0.00 0.00 0.00 4.41 4.84 3.26 0.00 -
  YoY % 0.00% 0.00% 0.00% -8.88% 48.47% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 135.28% 148.47% 100.00% -
P/NAPS 0.73 0.97 2.05 1.13 1.29 2.09 0.67 1.44%
  YoY % -24.74% -52.68% 81.42% -12.40% -38.28% 211.94% -
  Horiz. % 108.96% 144.78% 305.97% 168.66% 192.54% 311.94% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 -
Price 0.1400 0.1350 0.3700 0.3650 0.3900 0.4900 0.1400 -
P/RPS 3.20 2.57 5.90 4.35 3.02 4.00 1.21 17.58%
  YoY % 24.51% -56.44% 35.63% 44.04% -24.50% 230.58% -
  Horiz. % 264.46% 212.40% 487.60% 359.50% 249.59% 330.58% 100.00%
P/EPS -8.33 -18.24 -55.22 117.74 26.17 21.78 8.64 -
  YoY % 54.33% 66.97% -146.90% 349.90% 20.16% 152.08% -
  Horiz. % -96.41% -211.11% -639.12% 1,362.73% 302.89% 252.08% 100.00%
EY -12.00 -5.48 -1.81 0.85 3.82 4.59 11.57 -
  YoY % -118.98% -202.76% -312.94% -77.75% -16.78% -60.33% -
  Horiz. % -103.72% -47.36% -15.64% 7.35% 33.02% 39.67% 100.00%
DY 0.00 0.00 0.00 4.11 3.85 3.06 0.00 -
  YoY % 0.00% 0.00% 0.00% 6.75% 25.82% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 134.31% 125.82% 100.00% -
P/NAPS 1.08 0.75 1.95 1.22 1.63 2.23 0.78 5.57%
  YoY % 44.00% -61.54% 59.84% -25.15% -26.91% 185.90% -
  Horiz. % 138.46% 96.15% 250.00% 156.41% 208.97% 285.90% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS