Highlights

[CUSCAPI] YoY 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 -     -37.65%    YoY -     -87.95%
Quarter Report


View:


Show?  YoY % Horiz. %

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 9,394 9,814 13,768 14,379 19,442 11,817 15,246 -7.75%
  YoY % -4.28% -28.72% -4.25% -26.04% 64.53% -22.49% -
  Horiz. % 61.62% 64.37% 90.31% 94.31% 127.52% 77.51% 100.00%
PBT -3,711 -3,304 -3,209 374 3,103 2,578 3,525 -
  YoY % -12.32% -2.96% -958.02% -87.95% 20.36% -26.87% -
  Horiz. % -105.28% -93.73% -91.04% 10.61% 88.03% 73.13% 100.00%
Tax 0 -142 -12 -3 -23 471 -637 -
  YoY % 0.00% -1,083.33% -300.00% 86.96% -104.88% 173.94% -
  Horiz. % -0.00% 22.29% 1.88% 0.47% 3.61% -73.94% 100.00%
NP -3,711 -3,446 -3,221 371 3,080 3,049 2,888 -
  YoY % -7.69% -6.99% -968.19% -87.95% 1.02% 5.57% -
  Horiz. % -128.50% -119.32% -111.53% 12.85% 106.65% 105.57% 100.00%
NP to SH -3,711 -3,446 -3,315 371 3,080 3,049 2,888 -
  YoY % -7.69% -3.95% -993.53% -87.95% 1.02% 5.57% -
  Horiz. % -128.50% -119.32% -114.79% 12.85% 106.65% 105.57% 100.00%
Tax Rate - % - % - % 0.80 % 0.74 % -18.27 % 18.07 % -
  YoY % 0.00% 0.00% 0.00% 8.11% 104.05% -201.11% -
  Horiz. % 0.00% 0.00% 0.00% 4.43% 4.10% -101.11% 100.00%
Total Cost 13,105 13,260 16,989 14,008 16,362 8,768 12,358 0.98%
  YoY % -1.17% -21.95% 21.28% -14.39% 86.61% -29.05% -
  Horiz. % 106.04% 107.30% 137.47% 113.35% 132.40% 70.95% 100.00%
Net Worth 56,756 78,516 82,874 111,300 58,666 48,962 39,987 6.00%
  YoY % -27.71% -5.26% -25.54% 89.72% 19.82% 22.44% -
  Horiz. % 141.93% 196.35% 207.25% 278.34% 146.71% 122.44% 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 - - - - - 3,338 - -
  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% -
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% 0.00% 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 56,756 78,516 82,874 111,300 58,666 48,962 39,987 6.00%
  YoY % -27.71% -5.26% -25.54% 89.72% 19.82% 22.44% -
  Horiz. % 141.93% 196.35% 207.25% 278.34% 146.71% 122.44% 100.00%
NOSH 436,588 436,202 436,184 370,999 244,444 222,554 222,153 11.91%
  YoY % 0.09% 0.00% 17.57% 51.77% 9.84% 0.18% -
  Horiz. % 196.53% 196.35% 196.34% 167.00% 110.03% 100.18% 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 -39.50 % -35.11 % -23.39 % 2.58 % 15.84 % 25.80 % 18.94 % -
  YoY % -12.50% -50.11% -1,006.59% -83.71% -38.60% 36.22% -
  Horiz. % -208.55% -185.37% -123.50% 13.62% 83.63% 136.22% 100.00%
ROE -6.54 % -4.39 % -4.00 % 0.33 % 5.25 % 6.23 % 7.22 % -
  YoY % -48.97% -9.75% -1,312.12% -93.71% -15.73% -13.71% -
  Horiz. % -90.58% -60.80% -55.40% 4.57% 72.71% 86.29% 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 2.15 2.25 3.16 3.88 7.95 5.31 6.86 -17.57%
  YoY % -4.44% -28.80% -18.56% -51.19% 49.72% -22.59% -
  Horiz. % 31.34% 32.80% 46.06% 56.56% 115.89% 77.41% 100.00%
EPS -0.85 -0.79 -0.76 0.10 1.26 1.37 1.30 -
  YoY % -7.59% -3.95% -860.00% -92.06% -8.03% 5.38% -
  Horiz. % -65.38% -60.77% -58.46% 7.69% 96.92% 105.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  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% -
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 1.09 1.14 1.60 1.67 2.26 1.38 1.77 -7.76%
  YoY % -4.39% -28.75% -4.19% -26.11% 63.77% -22.03% -
  Horiz. % 61.58% 64.41% 90.40% 94.35% 127.68% 77.97% 100.00%
EPS -0.43 -0.40 -0.39 0.04 0.36 0.35 0.34 -
  YoY % -7.50% -2.56% -1,075.00% -88.89% 2.86% 2.94% -
  Horiz. % -126.47% -117.65% -114.71% 11.76% 105.88% 102.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.00 -
  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% -
NAPS 0.0661 0.0914 0.0964 0.1295 0.0683 0.0570 0.0465 6.03%
  YoY % -27.68% -5.19% -25.56% 89.60% 19.82% 22.58% -
  Horiz. % 142.15% 196.56% 207.31% 278.49% 146.88% 122.58% 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 4.42 7.78 12.36 8.77 3.90 8.66 1.75 16.68%
  YoY % -43.19% -37.06% 40.93% 124.87% -54.97% 394.86% -
  Horiz. % 252.57% 444.57% 706.29% 501.14% 222.86% 494.86% 100.00%
P/EPS -11.18 -22.15 -51.32 340.00 24.60 33.58 9.23 -
  YoY % 49.53% 56.84% -115.09% 1,282.11% -26.74% 263.81% -
  Horiz. % -121.13% -239.98% -556.01% 3,683.64% 266.52% 363.81% 100.00%
EY -8.95 -4.51 -1.95 0.29 4.06 2.98 10.83 -
  YoY % -98.45% -131.28% -772.41% -92.86% 36.24% -72.48% -
  Horiz. % -82.64% -41.64% -18.01% 2.68% 37.49% 27.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.26 0.00 -
  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% -
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 6.51 6.00 11.72 9.42 4.90 9.23 2.04 21.32%
  YoY % 8.50% -48.81% 24.42% 92.24% -46.91% 352.45% -
  Horiz. % 319.12% 294.12% 574.51% 461.76% 240.20% 452.45% 100.00%
P/EPS -16.47 -17.09 -48.68 365.00 30.95 35.77 10.77 -
  YoY % 3.63% 64.89% -113.34% 1,079.32% -13.47% 232.13% -
  Horiz. % -152.92% -158.68% -452.00% 3,389.04% 287.37% 332.13% 100.00%
EY -6.07 -5.85 -2.05 0.27 3.23 2.80 9.29 -
  YoY % -3.76% -185.37% -859.26% -91.64% 15.36% -69.86% -
  Horiz. % -65.34% -62.97% -22.07% 2.91% 34.77% 30.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.06 0.00 -
  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% -
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.
 


 

349  274  579  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.265-0.005 
 VELESTO 0.31+0.005 
 MNC 0.1150.00 
 ECOWLD 0.67+0.025 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers