Highlights

[CUSCAPI] YoY Quarter Result on 2017-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -6.86%    YoY -     -30.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 7,698 9,096 9,394 9,814 13,768 14,379 19,442 -14.30%
  YoY % -15.37% -3.17% -4.28% -28.72% -4.25% -26.04% -
  Horiz. % 39.59% 46.79% 48.32% 50.48% 70.82% 73.96% 100.00%
PBT -2,971 -4,830 -3,711 -3,304 -3,209 374 3,103 -
  YoY % 38.49% -30.15% -12.32% -2.96% -958.02% -87.95% -
  Horiz. % -95.75% -155.66% -119.59% -106.48% -103.42% 12.05% 100.00%
Tax 0 0 0 -142 -12 -3 -23 -
  YoY % 0.00% 0.00% 0.00% -1,083.33% -300.00% 86.96% -
  Horiz. % -0.00% -0.00% -0.00% 617.39% 52.17% 13.04% 100.00%
NP -2,971 -4,830 -3,711 -3,446 -3,221 371 3,080 -
  YoY % 38.49% -30.15% -7.69% -6.99% -968.19% -87.95% -
  Horiz. % -96.46% -156.82% -120.49% -111.88% -104.58% 12.05% 100.00%
NP to SH -2,971 -4,830 -3,711 -3,446 -3,315 371 3,080 -
  YoY % 38.49% -30.15% -7.69% -3.95% -993.53% -87.95% -
  Horiz. % -96.46% -156.82% -120.49% -111.88% -107.63% 12.05% 100.00%
Tax Rate - % - % - % - % - % 0.80 % 0.74 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.11% 100.00%
Total Cost 10,669 13,926 13,105 13,260 16,989 14,008 16,362 -6.88%
  YoY % -23.39% 6.26% -1.17% -21.95% 21.28% -14.39% -
  Horiz. % 65.21% 85.11% 80.09% 81.04% 103.83% 85.61% 100.00%
Net Worth 108,556 28,693 56,756 78,516 82,874 111,300 58,666 10.80%
  YoY % 278.34% -49.45% -27.71% -5.26% -25.54% 89.72% -
  Horiz. % 185.04% 48.91% 96.74% 133.83% 141.26% 189.72% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 108,556 28,693 56,756 78,516 82,874 111,300 58,666 10.80%
  YoY % 278.34% -49.45% -27.71% -5.26% -25.54% 89.72% -
  Horiz. % 185.04% 48.91% 96.74% 133.83% 141.26% 189.72% 100.00%
NOSH 835,053 478,217 436,588 436,202 436,184 370,999 244,444 22.71%
  YoY % 74.62% 9.54% 0.09% 0.00% 17.57% 51.77% -
  Horiz. % 341.61% 195.63% 178.60% 178.45% 178.44% 151.77% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -38.59 % -53.10 % -39.50 % -35.11 % -23.39 % 2.58 % 15.84 % -
  YoY % 27.33% -34.43% -12.50% -50.11% -1,006.59% -83.71% -
  Horiz. % -243.62% -335.23% -249.37% -221.65% -147.66% 16.29% 100.00%
ROE -2.74 % -16.83 % -6.54 % -4.39 % -4.00 % 0.33 % 5.25 % -
  YoY % 83.72% -157.34% -48.97% -9.75% -1,312.12% -93.71% -
  Horiz. % -52.19% -320.57% -124.57% -83.62% -76.19% 6.29% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.92 1.90 2.15 2.25 3.16 3.88 7.95 -30.18%
  YoY % -51.58% -11.63% -4.44% -28.80% -18.56% -51.19% -
  Horiz. % 11.57% 23.90% 27.04% 28.30% 39.75% 48.81% 100.00%
EPS -0.36 -1.01 -0.85 -0.79 -0.76 0.10 1.26 -
  YoY % 64.36% -18.82% -7.59% -3.95% -860.00% -92.06% -
  Horiz. % -28.57% -80.16% -67.46% -62.70% -60.32% 7.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1300 0.0600 0.1300 0.1800 0.1900 0.3000 0.2400 -9.71%
  YoY % 116.67% -53.85% -27.78% -5.26% -36.67% 25.00% -
  Horiz. % 54.17% 25.00% 54.17% 75.00% 79.17% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.90 1.06 1.09 1.14 1.60 1.67 2.26 -14.22%
  YoY % -15.09% -2.75% -4.39% -28.75% -4.19% -26.11% -
  Horiz. % 39.82% 46.90% 48.23% 50.44% 70.80% 73.89% 100.00%
EPS -0.35 -0.56 -0.43 -0.40 -0.39 0.04 0.36 -
  YoY % 37.50% -30.23% -7.50% -2.56% -1,075.00% -88.89% -
  Horiz. % -97.22% -155.56% -119.44% -111.11% -108.33% 11.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1263 0.0334 0.0661 0.0914 0.0964 0.1295 0.0683 10.78%
  YoY % 278.14% -49.47% -27.68% -5.19% -25.56% 89.60% -
  Horiz. % 184.92% 48.90% 96.78% 133.82% 141.14% 189.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2250 0.2800 0.0950 0.1750 0.3900 0.3400 0.3100 -
P/RPS 24.41 14.72 4.42 7.78 12.36 8.77 3.90 35.73%
  YoY % 65.83% 233.03% -43.19% -37.06% 40.93% 124.87% -
  Horiz. % 625.90% 377.44% 113.33% 199.49% 316.92% 224.87% 100.00%
P/EPS -63.24 -27.72 -11.18 -22.15 -51.32 340.00 24.60 -
  YoY % -128.14% -147.94% 49.53% 56.84% -115.09% 1,282.11% -
  Horiz. % -257.07% -112.68% -45.45% -90.04% -208.62% 1,382.11% 100.00%
EY -1.58 -3.61 -8.95 -4.51 -1.95 0.29 4.06 -
  YoY % 56.23% 59.66% -98.45% -131.28% -772.41% -92.86% -
  Horiz. % -38.92% -88.92% -220.44% -111.08% -48.03% 7.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.73 4.67 0.73 0.97 2.05 1.13 1.29 5.01%
  YoY % -62.96% 539.73% -24.74% -52.68% 81.42% -12.40% -
  Horiz. % 134.11% 362.02% 56.59% 75.19% 158.91% 87.60% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 -
Price 0.2800 0.2500 0.1400 0.1350 0.3700 0.3650 0.3900 -
P/RPS 30.37 13.14 6.51 6.00 11.72 9.42 4.90 35.51%
  YoY % 131.13% 101.84% 8.50% -48.81% 24.42% 92.24% -
  Horiz. % 619.80% 268.16% 132.86% 122.45% 239.18% 192.24% 100.00%
P/EPS -78.70 -24.75 -16.47 -17.09 -48.68 365.00 30.95 -
  YoY % -217.98% -50.27% 3.63% 64.89% -113.34% 1,079.32% -
  Horiz. % -254.28% -79.97% -53.21% -55.22% -157.29% 1,179.32% 100.00%
EY -1.27 -4.04 -6.07 -5.85 -2.05 0.27 3.23 -
  YoY % 68.56% 33.44% -3.76% -185.37% -859.26% -91.64% -
  Horiz. % -39.32% -125.08% -187.93% -181.11% -63.47% 8.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.15 4.17 1.08 0.75 1.95 1.22 1.63 4.72%
  YoY % -48.44% 286.11% 44.00% -61.54% 59.84% -25.15% -
  Horiz. % 131.90% 255.83% 66.26% 46.01% 119.63% 74.85% 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.
 


 

265  209  518  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.18+0.005 
 VSOLAR 0.1350.00 
 GPACKET 0.65+0.045 
 HSI-H6P 0.17-0.025 
 MNC 0.080.00 
 AAX 0.185-0.01 
 ISTONE 0.17+0.01 
 HSI-C7F 0.40+0.03 
 HSI-C7E 0.205+0.015 
 NETX 0.0150.00 
Partners & Brokers