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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.960.00 
 KOTRA 3.010.00 
 UCREST 0.130.00 
 GENM-C73 0.010.00 
 PUC 0.2250.00 
 WILLOW 0.430.00 
 EAH-WE 0.0150.00 
 IRIS 0.2550.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.420.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
7. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS