Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2019-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -203.83%    YoY -     50.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 18,785 21,742 23,668 28,516 33,146 38,707 35,861 -10.21%
  YoY % -13.60% -8.14% -17.00% -13.97% -14.37% 7.94% -
  Horiz. % 52.38% 60.63% 66.00% 79.52% 92.43% 107.94% 100.00%
PBT -6,152 -12,268 -14,178 -11,678 -6,281 -6,705 -1,647 24.55%
  YoY % 49.85% 13.47% -21.41% -85.93% 6.32% -307.10% -
  Horiz. % 373.53% 744.87% 860.84% 709.05% 381.36% 407.10% 100.00%
Tax 39 0 -6 -20 -138 49 -185 -
  YoY % 0.00% 0.00% 70.00% 85.51% -381.63% 126.49% -
  Horiz. % -21.08% -0.00% 3.24% 10.81% 74.59% -26.49% 100.00%
NP -6,113 -12,268 -14,184 -11,698 -6,419 -6,656 -1,832 22.23%
  YoY % 50.17% 13.51% -21.25% -82.24% 3.56% -263.32% -
  Horiz. % 333.68% 669.65% 774.24% 638.54% 350.38% 363.32% 100.00%
NP to SH -6,113 -12,268 -14,184 -11,698 -6,419 -6,791 -1,832 22.23%
  YoY % 50.17% 13.51% -21.25% -82.24% 5.48% -270.69% -
  Horiz. % 333.68% 669.65% 774.24% 638.54% 350.38% 370.69% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24,898 34,010 37,852 40,214 39,565 45,363 37,693 -6.68%
  YoY % -26.79% -10.15% -5.87% 1.64% -12.78% 20.35% -
  Horiz. % 66.05% 90.23% 100.42% 106.69% 104.97% 120.35% 100.00%
Net Worth 94,519 100,206 23,252 52,184 82,966 82,710 88,076 1.18%
  YoY % -5.68% 330.95% -55.44% -37.10% 0.31% -6.09% -
  Horiz. % 107.31% 113.77% 26.40% 59.25% 94.20% 93.91% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 5,284 -
  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 % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 94,519 100,206 23,252 52,184 82,966 82,710 88,076 1.18%
  YoY % -5.68% 330.95% -55.44% -37.10% 0.31% -6.09% -
  Horiz. % 107.31% 113.77% 26.40% 59.25% 94.20% 93.91% 100.00%
NOSH 859,269 835,053 465,049 434,869 436,666 435,320 352,307 16.01%
  YoY % 2.90% 79.56% 6.94% -0.41% 0.31% 23.56% -
  Horiz. % 243.90% 237.02% 132.00% 123.43% 123.94% 123.56% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -32.54 % -56.43 % -59.93 % -41.02 % -19.37 % -17.20 % -5.11 % 36.13%
  YoY % 42.34% 5.84% -46.10% -111.77% -12.62% -236.59% -
  Horiz. % 636.79% 1,104.31% 1,172.80% 802.74% 379.06% 336.59% 100.00%
ROE -6.47 % -12.24 % -61.00 % -22.42 % -7.74 % -8.21 % -2.08 % 20.81%
  YoY % 47.14% 79.93% -172.08% -189.66% 5.72% -294.71% -
  Horiz. % 311.06% 588.46% 2,932.69% 1,077.88% 372.12% 394.71% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.19 2.60 5.09 6.56 7.59 8.89 10.18 -22.58%
  YoY % -15.77% -48.92% -22.41% -13.57% -14.62% -12.67% -
  Horiz. % 21.51% 25.54% 50.00% 64.44% 74.56% 87.33% 100.00%
EPS -0.71 -1.76 -3.05 -2.69 -1.47 -1.56 -0.52 5.33%
  YoY % 59.66% 42.30% -13.38% -82.99% 5.77% -200.00% -
  Horiz. % 136.54% 338.46% 586.54% 517.31% 282.69% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.1100 0.1200 0.0500 0.1200 0.1900 0.1900 0.2500 -12.78%
  YoY % -8.33% 140.00% -58.33% -36.84% 0.00% -24.00% -
  Horiz. % 44.00% 48.00% 20.00% 48.00% 76.00% 76.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.19 2.53 2.75 3.32 3.86 4.50 4.17 -10.17%
  YoY % -13.44% -8.00% -17.17% -13.99% -14.22% 7.91% -
  Horiz. % 52.52% 60.67% 65.95% 79.62% 92.57% 107.91% 100.00%
EPS -0.71 -1.43 -1.65 -1.36 -0.75 -0.79 -0.21 22.50%
  YoY % 50.35% 13.33% -21.32% -81.33% 5.06% -276.19% -
  Horiz. % 338.10% 680.95% 785.71% 647.62% 357.14% 376.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
  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 0.1166 0.0271 0.0607 0.0966 0.0963 0.1025 1.18%
  YoY % -5.66% 330.26% -55.35% -37.16% 0.31% -6.05% -
  Horiz. % 107.32% 113.76% 26.44% 59.22% 94.24% 93.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1750 0.2900 0.2800 0.1300 0.1350 0.2950 0.3950 -
P/RPS 8.00 11.14 5.50 1.98 1.78 3.32 3.88 12.81%
  YoY % -28.19% 102.55% 177.78% 11.24% -46.39% -14.43% -
  Horiz. % 206.19% 287.11% 141.75% 51.03% 45.88% 85.57% 100.00%
P/EPS -24.60 -19.74 -9.18 -4.83 -9.18 -18.91 -75.96 -17.12%
  YoY % -24.62% -115.03% -90.06% 47.39% 51.45% 75.11% -
  Horiz. % 32.39% 25.99% 12.09% 6.36% 12.09% 24.89% 100.00%
EY -4.07 -5.07 -10.89 -20.69 -10.89 -5.29 -1.32 20.63%
  YoY % 19.72% 53.44% 47.37% -89.99% -105.86% -300.76% -
  Horiz. % 308.33% 384.09% 825.00% 1,567.42% 825.00% 400.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.80 -
  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 2.42 5.60 1.08 0.71 1.55 1.58 0.11%
  YoY % -34.30% -56.79% 418.52% 52.11% -54.19% -1.90% -
  Horiz. % 100.63% 153.16% 354.43% 68.35% 44.94% 98.10% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 -
Price 0.1650 0.2150 0.4350 0.1200 0.1550 0.2100 0.4150 -
P/RPS 7.55 8.26 8.55 1.83 2.04 2.36 4.08 10.80%
  YoY % -8.60% -3.39% 367.21% -10.29% -13.56% -42.16% -
  Horiz. % 185.05% 202.45% 209.56% 44.85% 50.00% 57.84% 100.00%
P/EPS -23.19 -14.63 -14.26 -4.46 -10.54 -13.46 -79.81 -18.61%
  YoY % -58.51% -2.59% -219.73% 57.69% 21.69% 83.13% -
  Horiz. % 29.06% 18.33% 17.87% 5.59% 13.21% 16.87% 100.00%
EY -4.31 -6.83 -7.01 -22.42 -9.48 -7.43 -1.25 22.90%
  YoY % 36.90% 2.57% 68.73% -136.50% -27.59% -494.40% -
  Horiz. % 344.80% 546.40% 560.80% 1,793.60% 758.40% 594.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
  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 1.79 8.70 1.00 0.82 1.11 1.66 -1.67%
  YoY % -16.20% -79.43% 770.00% 21.95% -26.13% -33.13% -
  Horiz. % 90.36% 107.83% 524.10% 60.24% 49.40% 66.87% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
5. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers