Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -781.84%    YoY -     -399.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 15,740 19,013 23,063 27,079 26,151 31,570 27,234 -8.73%
  YoY % -17.21% -17.56% -14.83% 3.55% -17.17% 15.92% -
  Horiz. % 57.80% 69.81% 84.68% 99.43% 96.02% 115.92% 100.00%
PBT -9,350 -7,303 -3,081 -2,852 1,000 3,725 5,089 -
  YoY % -28.03% -137.03% -8.03% -385.20% -73.15% -26.80% -
  Horiz. % -183.73% -143.51% -60.54% -56.04% 19.65% 73.20% 100.00%
Tax 1 0 -163 73 -34 -78 -86 -
  YoY % 0.00% 0.00% -323.29% 314.71% 56.41% 9.30% -
  Horiz. % -1.16% -0.00% 189.53% -84.88% 39.53% 90.70% 100.00%
NP -9,349 -7,303 -3,244 -2,779 966 3,647 5,003 -
  YoY % -28.02% -125.12% -16.73% -387.68% -73.51% -27.10% -
  Horiz. % -186.87% -145.97% -64.84% -55.55% 19.31% 72.90% 100.00%
NP to SH -9,349 -7,303 -3,244 -2,891 966 3,647 5,003 -
  YoY % -28.02% -125.12% -12.21% -399.28% -73.51% -27.10% -
  Horiz. % -186.87% -145.97% -64.84% -57.79% 19.31% 72.90% 100.00%
Tax Rate - % - % - % - % 3.40 % 2.09 % 1.69 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 62.68% 23.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 201.18% 123.67% 100.00%
Total Cost 25,089 26,316 26,307 29,858 25,185 27,923 22,231 2.03%
  YoY % -4.66% 0.03% -11.89% 18.55% -9.81% 25.60% -
  Horiz. % 112.86% 118.38% 118.33% 134.31% 113.29% 125.60% 100.00%
Net Worth 27,497 56,511 78,908 81,983 93,483 58,743 48,918 -9.15%
  YoY % -51.34% -28.38% -3.75% -12.30% 59.14% 20.09% -
  Horiz. % 56.21% 115.52% 161.31% 167.59% 191.10% 120.09% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 4,674 3,671 3,335 -
  YoY % 0.00% 0.00% 0.00% 0.00% 27.31% 10.08% -
  Horiz. % 0.00% 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% 0.00% 380.65% 51.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 725.77% 151.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 27,497 56,511 78,908 81,983 93,483 58,743 48,918 -9.15%
  YoY % -51.34% -28.38% -3.75% -12.30% 59.14% 20.09% -
  Horiz. % 56.21% 115.52% 161.31% 167.59% 191.10% 120.09% 100.00%
NOSH 458,284 434,702 438,378 431,492 311,612 244,765 222,355 12.80%
  YoY % 5.42% -0.84% 1.60% 38.47% 27.31% 10.08% -
  Horiz. % 206.10% 195.50% 197.15% 194.06% 140.14% 110.08% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -59.40 % -38.41 % -14.07 % -10.26 % 3.69 % 11.55 % 18.37 % -
  YoY % -54.65% -172.99% -37.13% -378.05% -68.05% -37.13% -
  Horiz. % -323.35% -209.09% -76.59% -55.85% 20.09% 62.87% 100.00%
ROE -34.00 % -12.92 % -4.11 % -3.53 % 1.03 % 6.21 % 10.23 % -
  YoY % -163.16% -214.36% -16.43% -442.72% -83.41% -39.30% -
  Horiz. % -332.36% -126.30% -40.18% -34.51% 10.07% 60.70% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.43 4.37 5.26 6.28 8.39 12.90 12.25 -19.10%
  YoY % -21.51% -16.92% -16.24% -25.15% -34.96% 5.31% -
  Horiz. % 28.00% 35.67% 42.94% 51.27% 68.49% 105.31% 100.00%
EPS -2.04 -1.68 -0.74 -0.67 0.31 1.49 2.25 -
  YoY % -21.43% -127.03% -10.45% -316.13% -79.19% -33.78% -
  Horiz. % -90.67% -74.67% -32.89% -29.78% 13.78% 66.22% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
  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% 100.00%
NAPS 0.0600 0.1300 0.1800 0.1900 0.3000 0.2400 0.2200 -19.45%
  YoY % -53.85% -27.78% -5.26% -36.67% 25.00% 9.09% -
  Horiz. % 27.27% 59.09% 81.82% 86.36% 136.36% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.83 2.21 2.68 3.15 3.04 3.67 3.17 -8.74%
  YoY % -17.19% -17.54% -14.92% 3.62% -17.17% 15.77% -
  Horiz. % 57.73% 69.72% 84.54% 99.37% 95.90% 115.77% 100.00%
EPS -1.09 -0.85 -0.38 -0.34 0.11 0.42 0.58 -
  YoY % -28.24% -123.68% -11.76% -409.09% -73.81% -27.59% -
  Horiz. % -187.93% -146.55% -65.52% -58.62% 18.97% 72.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.54 0.43 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 25.58% 10.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 138.46% 110.26% 100.00%
NAPS 0.0320 0.0658 0.0918 0.0954 0.1088 0.0684 0.0569 -9.14%
  YoY % -51.37% -28.32% -3.77% -12.32% 59.06% 20.21% -
  Horiz. % 56.24% 115.64% 161.34% 167.66% 191.21% 120.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2800 0.0950 0.1750 0.3900 0.3400 0.3100 0.4600 -
P/RPS 8.15 2.17 3.33 6.21 4.05 2.40 3.76 13.75%
  YoY % 275.58% -34.83% -46.38% 53.33% 68.75% -36.17% -
  Horiz. % 216.76% 57.71% 88.56% 165.16% 107.71% 63.83% 100.00%
P/EPS -13.73 -5.65 -23.65 -58.21 109.68 20.81 20.44 -
  YoY % -143.01% 76.11% 59.37% -153.07% 427.05% 1.81% -
  Horiz. % -67.17% -27.64% -115.70% -284.78% 536.59% 101.81% 100.00%
EY -7.29 -17.68 -4.23 -1.72 0.91 4.81 4.89 -
  YoY % 58.77% -317.97% -145.93% -289.01% -81.08% -1.64% -
  Horiz. % -149.08% -361.55% -86.50% -35.17% 18.61% 98.36% 100.00%
DY 0.00 0.00 0.00 0.00 4.41 4.84 3.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.88% 48.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 135.28% 148.47% 100.00%
P/NAPS 4.67 0.73 0.97 2.05 1.13 1.29 2.09 14.33%
  YoY % 539.73% -24.74% -52.68% 81.42% -12.40% -38.28% -
  Horiz. % 223.44% 34.93% 46.41% 98.09% 54.07% 61.72% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 -
Price 0.2500 0.1400 0.1350 0.3700 0.3650 0.3900 0.4900 -
P/RPS 7.28 3.20 2.57 5.90 4.35 3.02 4.00 10.49%
  YoY % 127.50% 24.51% -56.44% 35.63% 44.04% -24.50% -
  Horiz. % 182.00% 80.00% 64.25% 147.50% 108.75% 75.50% 100.00%
P/EPS -12.25 -8.33 -18.24 -55.22 117.74 26.17 21.78 -
  YoY % -47.06% 54.33% 66.97% -146.90% 349.90% 20.16% -
  Horiz. % -56.24% -38.25% -83.75% -253.54% 540.59% 120.16% 100.00%
EY -8.16 -12.00 -5.48 -1.81 0.85 3.82 4.59 -
  YoY % 32.00% -118.98% -202.76% -312.94% -77.75% -16.78% -
  Horiz. % -177.78% -261.44% -119.39% -39.43% 18.52% 83.22% 100.00%
DY 0.00 0.00 0.00 0.00 4.11 3.85 3.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.75% 25.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 134.31% 125.82% 100.00%
P/NAPS 4.17 1.08 0.75 1.95 1.22 1.63 2.23 10.98%
  YoY % 286.11% 44.00% -61.54% 59.84% -25.15% -26.91% -
  Horiz. % 187.00% 48.43% 33.63% 87.44% 54.71% 73.09% 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.
 


 

259  291  580  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.395+0.015 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 OPCOM 0.71+0.08 
 KNM-WB 0.1950.00 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 MNC 0.115+0.015 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers