Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -103.31%    YoY -     -125.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 14,377 15,740 19,013 23,063 27,079 26,151 31,570 -12.28%
  YoY % -8.66% -17.21% -17.56% -14.83% 3.55% -17.17% -
  Horiz. % 45.54% 49.86% 60.22% 73.05% 85.77% 82.83% 100.00%
PBT -7,352 -9,350 -7,303 -3,081 -2,852 1,000 3,725 -
  YoY % 21.37% -28.03% -137.03% -8.03% -385.20% -73.15% -
  Horiz. % -197.37% -251.01% -196.05% -82.71% -76.56% 26.85% 100.00%
Tax 0 1 0 -163 73 -34 -78 -
  YoY % 0.00% 0.00% 0.00% -323.29% 314.71% 56.41% -
  Horiz. % -0.00% -1.28% -0.00% 208.97% -93.59% 43.59% 100.00%
NP -7,352 -9,349 -7,303 -3,244 -2,779 966 3,647 -
  YoY % 21.36% -28.02% -125.12% -16.73% -387.68% -73.51% -
  Horiz. % -201.59% -256.35% -200.25% -88.95% -76.20% 26.49% 100.00%
NP to SH -7,352 -9,349 -7,303 -3,244 -2,891 966 3,647 -
  YoY % 21.36% -28.02% -125.12% -12.21% -399.28% -73.51% -
  Horiz. % -201.59% -256.35% -200.25% -88.95% -79.27% 26.49% 100.00%
Tax Rate - % - % - % - % - % 3.40 % 2.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 62.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 162.68% 100.00%
Total Cost 21,729 25,089 26,316 26,307 29,858 25,185 27,923 -4.09%
  YoY % -13.39% -4.66% 0.03% -11.89% 18.55% -9.81% -
  Horiz. % 77.82% 89.85% 94.24% 94.21% 106.93% 90.19% 100.00%
Net Worth 108,556 27,497 56,511 78,908 81,983 93,483 58,743 10.77%
  YoY % 294.79% -51.34% -28.38% -3.75% -12.30% 59.14% -
  Horiz. % 184.80% 46.81% 96.20% 134.33% 139.56% 159.14% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 4,674 3,671 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 27.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 127.31% 100.00%
Div Payout % - % - % - % - % - % 483.87 % 100.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 380.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 480.65% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 108,556 27,497 56,511 78,908 81,983 93,483 58,743 10.77%
  YoY % 294.79% -51.34% -28.38% -3.75% -12.30% 59.14% -
  Horiz. % 184.80% 46.81% 96.20% 134.33% 139.56% 159.14% 100.00%
NOSH 835,053 458,284 434,702 438,378 431,492 311,612 244,765 22.68%
  YoY % 82.21% 5.42% -0.84% 1.60% 38.47% 27.31% -
  Horiz. % 341.17% 187.23% 177.60% 179.10% 176.29% 127.31% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -51.14 % -59.40 % -38.41 % -14.07 % -10.26 % 3.69 % 11.55 % -
  YoY % 13.91% -54.65% -172.99% -37.13% -378.05% -68.05% -
  Horiz. % -442.77% -514.29% -332.55% -121.82% -88.83% 31.95% 100.00%
ROE -6.77 % -34.00 % -12.92 % -4.11 % -3.53 % 1.03 % 6.21 % -
  YoY % 80.09% -163.16% -214.36% -16.43% -442.72% -83.41% -
  Horiz. % -109.02% -547.50% -208.05% -66.18% -56.84% 16.59% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.72 3.43 4.37 5.26 6.28 8.39 12.90 -28.51%
  YoY % -49.85% -21.51% -16.92% -16.24% -25.15% -34.96% -
  Horiz. % 13.33% 26.59% 33.88% 40.78% 48.68% 65.04% 100.00%
EPS -1.06 -2.04 -1.68 -0.74 -0.67 0.31 1.49 -
  YoY % 48.04% -21.43% -127.03% -10.45% -316.13% -79.19% -
  Horiz. % -71.14% -136.91% -112.75% -49.66% -44.97% 20.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00%
NAPS 0.1300 0.0600 0.1300 0.1800 0.1900 0.3000 0.2400 -9.71%
  YoY % 116.67% -53.85% -27.78% -5.26% -36.67% 25.00% -
  Horiz. % 54.17% 25.00% 54.17% 75.00% 79.17% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.67 1.83 2.21 2.68 3.15 3.04 3.67 -12.29%
  YoY % -8.74% -17.19% -17.54% -14.92% 3.62% -17.17% -
  Horiz. % 45.50% 49.86% 60.22% 73.02% 85.83% 82.83% 100.00%
EPS -0.86 -1.09 -0.85 -0.38 -0.34 0.11 0.42 -
  YoY % 21.10% -28.24% -123.68% -11.76% -409.09% -73.81% -
  Horiz. % -204.76% -259.52% -202.38% -90.48% -80.95% 26.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.58% 100.00%
NAPS 0.1263 0.0320 0.0658 0.0918 0.0954 0.1088 0.0684 10.76%
  YoY % 294.69% -51.37% -28.32% -3.77% -12.32% 59.06% -
  Horiz. % 184.65% 46.78% 96.20% 134.21% 139.47% 159.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2250 0.2800 0.0950 0.1750 0.3900 0.3400 0.3100 -
P/RPS 13.07 8.15 2.17 3.33 6.21 4.05 2.40 32.62%
  YoY % 60.37% 275.58% -34.83% -46.38% 53.33% 68.75% -
  Horiz. % 544.58% 339.58% 90.42% 138.75% 258.75% 168.75% 100.00%
P/EPS -25.56 -13.73 -5.65 -23.65 -58.21 109.68 20.81 -
  YoY % -86.16% -143.01% 76.11% 59.37% -153.07% 427.05% -
  Horiz. % -122.83% -65.98% -27.15% -113.65% -279.72% 527.05% 100.00%
EY -3.91 -7.29 -17.68 -4.23 -1.72 0.91 4.81 -
  YoY % 46.36% 58.77% -317.97% -145.93% -289.01% -81.08% -
  Horiz. % -81.29% -151.56% -367.57% -87.94% -35.76% 18.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.41 4.84 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.12% 100.00%
P/NAPS 1.73 4.67 0.73 0.97 2.05 1.13 1.29 5.01%
  YoY % -62.96% 539.73% -24.74% -52.68% 81.42% -12.40% -
  Horiz. % 134.11% 362.02% 56.59% 75.19% 158.91% 87.60% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 -
Price 0.2800 0.2500 0.1400 0.1350 0.3700 0.3650 0.3900 -
P/RPS 16.26 7.28 3.20 2.57 5.90 4.35 3.02 32.37%
  YoY % 123.35% 127.50% 24.51% -56.44% 35.63% 44.04% -
  Horiz. % 538.41% 241.06% 105.96% 85.10% 195.36% 144.04% 100.00%
P/EPS -31.80 -12.25 -8.33 -18.24 -55.22 117.74 26.17 -
  YoY % -159.59% -47.06% 54.33% 66.97% -146.90% 349.90% -
  Horiz. % -121.51% -46.81% -31.83% -69.70% -211.00% 449.90% 100.00%
EY -3.14 -8.16 -12.00 -5.48 -1.81 0.85 3.82 -
  YoY % 61.52% 32.00% -118.98% -202.76% -312.94% -77.75% -
  Horiz. % -82.20% -213.61% -314.14% -143.46% -47.38% 22.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.11 3.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 6.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 106.75% 100.00%
P/NAPS 2.15 4.17 1.08 0.75 1.95 1.22 1.63 4.72%
  YoY % -48.44% 286.11% 44.00% -61.54% 59.84% -25.15% -
  Horiz. % 131.90% 255.83% 66.26% 46.01% 119.63% 74.85% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers