Highlights

[CUSCAPI] YoY Quarter Result on 2012-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     443.21%    YoY -     1.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,814 13,768 14,379 19,442 11,817 15,246 8,624 2.18%
  YoY % -28.72% -4.25% -26.04% 64.53% -22.49% 76.79% -
  Horiz. % 113.80% 159.65% 166.73% 225.44% 137.02% 176.79% 100.00%
PBT -3,304 -3,209 374 3,103 2,578 3,525 -905 24.08%
  YoY % -2.96% -958.02% -87.95% 20.36% -26.87% 489.50% -
  Horiz. % 365.08% 354.59% -41.33% -342.87% -284.86% -389.50% 100.00%
Tax -142 -12 -3 -23 471 -637 -13 48.93%
  YoY % -1,083.33% -300.00% 86.96% -104.88% 173.94% -4,800.00% -
  Horiz. % 1,092.31% 92.31% 23.08% 176.92% -3,623.08% 4,900.00% 100.00%
NP -3,446 -3,221 371 3,080 3,049 2,888 -918 24.65%
  YoY % -6.99% -968.19% -87.95% 1.02% 5.57% 414.60% -
  Horiz. % 375.38% 350.87% -40.41% -335.51% -332.14% -314.60% 100.00%
NP to SH -3,446 -3,315 371 3,080 3,049 2,888 -918 24.65%
  YoY % -3.95% -993.53% -87.95% 1.02% 5.57% 414.60% -
  Horiz. % 375.38% 361.11% -40.41% -335.51% -332.14% -314.60% 100.00%
Tax Rate - % - % 0.80 % 0.74 % -18.27 % 18.07 % - % -
  YoY % 0.00% 0.00% 8.11% 104.05% -201.11% 0.00% -
  Horiz. % 0.00% 0.00% 4.43% 4.10% -101.11% 100.00% -
Total Cost 13,260 16,989 14,008 16,362 8,768 12,358 9,542 5.63%
  YoY % -21.95% 21.28% -14.39% 86.61% -29.05% 29.51% -
  Horiz. % 138.96% 178.04% 146.80% 171.47% 91.89% 129.51% 100.00%
Net Worth 78,516 82,874 111,300 58,666 48,962 39,987 35,824 13.96%
  YoY % -5.26% -25.54% 89.72% 19.82% 22.44% 11.62% -
  Horiz. % 219.17% 231.34% 310.68% 163.76% 136.67% 111.62% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 3,338 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 109.49 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 78,516 82,874 111,300 58,666 48,962 39,987 35,824 13.96%
  YoY % -5.26% -25.54% 89.72% 19.82% 22.44% 11.62% -
  Horiz. % 219.17% 231.34% 310.68% 163.76% 136.67% 111.62% 100.00%
NOSH 436,202 436,184 370,999 244,444 222,554 222,153 223,902 11.75%
  YoY % 0.00% 17.57% 51.77% 9.84% 0.18% -0.78% -
  Horiz. % 194.82% 194.81% 165.70% 109.17% 99.40% 99.22% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -35.11 % -23.39 % 2.58 % 15.84 % 25.80 % 18.94 % -10.64 % 22.00%
  YoY % -50.11% -1,006.59% -83.71% -38.60% 36.22% 278.01% -
  Horiz. % 329.98% 219.83% -24.25% -148.87% -242.48% -178.01% 100.00%
ROE -4.39 % -4.00 % 0.33 % 5.25 % 6.23 % 7.22 % -2.56 % 9.40%
  YoY % -9.75% -1,312.12% -93.71% -15.73% -13.71% 382.03% -
  Horiz. % 171.48% 156.25% -12.89% -205.08% -243.36% -282.03% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.25 3.16 3.88 7.95 5.31 6.86 3.85 -8.56%
  YoY % -28.80% -18.56% -51.19% 49.72% -22.59% 78.18% -
  Horiz. % 58.44% 82.08% 100.78% 206.49% 137.92% 178.18% 100.00%
EPS -0.79 -0.76 0.10 1.26 1.37 1.30 -0.41 11.55%
  YoY % -3.95% -860.00% -92.06% -8.03% 5.38% 417.07% -
  Horiz. % 192.68% 185.37% -24.39% -307.32% -334.15% -317.07% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1800 0.1900 0.3000 0.2400 0.2200 0.1800 0.1600 1.98%
  YoY % -5.26% -36.67% 25.00% 9.09% 22.22% 12.50% -
  Horiz. % 112.50% 118.75% 187.50% 150.00% 137.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.14 1.60 1.67 2.26 1.38 1.77 1.00 2.21%
  YoY % -28.75% -4.19% -26.11% 63.77% -22.03% 77.00% -
  Horiz. % 114.00% 160.00% 167.00% 226.00% 138.00% 177.00% 100.00%
EPS -0.40 -0.39 0.04 0.36 0.35 0.34 -0.11 23.99%
  YoY % -2.56% -1,075.00% -88.89% 2.86% 2.94% 409.09% -
  Horiz. % 363.64% 354.55% -36.36% -327.27% -318.18% -309.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0914 0.0964 0.1295 0.0683 0.0570 0.0465 0.0417 13.97%
  YoY % -5.19% -25.56% 89.60% 19.82% 22.58% 11.51% -
  Horiz. % 219.18% 231.18% 310.55% 163.79% 136.69% 111.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1750 0.3900 0.3400 0.3100 0.4600 0.1200 0.1000 -
P/RPS 7.78 12.36 8.77 3.90 8.66 1.75 2.60 20.03%
  YoY % -37.06% 40.93% 124.87% -54.97% 394.86% -32.69% -
  Horiz. % 299.23% 475.38% 337.31% 150.00% 333.08% 67.31% 100.00%
P/EPS -22.15 -51.32 340.00 24.60 33.58 9.23 -24.39 -1.59%
  YoY % 56.84% -115.09% 1,282.11% -26.74% 263.81% 137.84% -
  Horiz. % 90.82% 210.41% -1,394.01% -100.86% -137.68% -37.84% 100.00%
EY -4.51 -1.95 0.29 4.06 2.98 10.83 -4.10 1.60%
  YoY % -131.28% -772.41% -92.86% 36.24% -72.48% 364.15% -
  Horiz. % 110.00% 47.56% -7.07% -99.02% -72.68% -264.15% 100.00%
DY 0.00 0.00 0.00 0.00 3.26 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.97 2.05 1.13 1.29 2.09 0.67 0.63 7.45%
  YoY % -52.68% 81.42% -12.40% -38.28% 211.94% 6.35% -
  Horiz. % 153.97% 325.40% 179.37% 204.76% 331.75% 106.35% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 -
Price 0.1350 0.3700 0.3650 0.3900 0.4900 0.1400 0.1400 -
P/RPS 6.00 11.72 9.42 4.90 9.23 2.04 3.63 8.73%
  YoY % -48.81% 24.42% 92.24% -46.91% 352.45% -43.80% -
  Horiz. % 165.29% 322.87% 259.50% 134.99% 254.27% 56.20% 100.00%
P/EPS -17.09 -48.68 365.00 30.95 35.77 10.77 -34.15 -10.89%
  YoY % 64.89% -113.34% 1,079.32% -13.47% 232.13% 131.54% -
  Horiz. % 50.04% 142.55% -1,068.81% -90.63% -104.74% -31.54% 100.00%
EY -5.85 -2.05 0.27 3.23 2.80 9.29 -2.93 12.21%
  YoY % -185.37% -859.26% -91.64% 15.36% -69.86% 417.06% -
  Horiz. % 199.66% 69.97% -9.22% -110.24% -95.56% -317.06% 100.00%
DY 0.00 0.00 0.00 0.00 3.06 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 1.95 1.22 1.63 2.23 0.78 0.88 -2.63%
  YoY % -61.54% 59.84% -25.15% -26.91% 185.90% -11.36% -
  Horiz. % 85.23% 221.59% 138.64% 185.23% 253.41% 88.64% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers