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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS