Highlights

[CUSCAPI] YoY Quarter Result on 2018-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     32.18%    YoY -     38.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 6,512 7,698 9,096 9,394 9,814 13,768 14,379 -12.36%
  YoY % -15.41% -15.37% -3.17% -4.28% -28.72% -4.25% -
  Horiz. % 45.29% 53.54% 63.26% 65.33% 68.25% 95.75% 100.00%
PBT -2,106 -2,971 -4,830 -3,711 -3,304 -3,209 374 -
  YoY % 29.11% 38.49% -30.15% -12.32% -2.96% -958.02% -
  Horiz. % -563.10% -794.39% -1,291.44% -992.25% -883.42% -858.02% 100.00%
Tax 0 0 0 0 -142 -12 -3 -
  YoY % 0.00% 0.00% 0.00% 0.00% -1,083.33% -300.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 4,733.33% 400.00% 100.00%
NP -2,106 -2,971 -4,830 -3,711 -3,446 -3,221 371 -
  YoY % 29.11% 38.49% -30.15% -7.69% -6.99% -968.19% -
  Horiz. % -567.65% -800.81% -1,301.89% -1,000.27% -928.84% -868.19% 100.00%
NP to SH -2,106 -2,971 -4,830 -3,711 -3,446 -3,315 371 -
  YoY % 29.11% 38.49% -30.15% -7.69% -3.95% -993.53% -
  Horiz. % -567.65% -800.81% -1,301.89% -1,000.27% -928.84% -893.53% 100.00%
Tax Rate - % - % - % - % - % - % 0.80 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 8,618 10,669 13,926 13,105 13,260 16,989 14,008 -7.77%
  YoY % -19.22% -23.39% 6.26% -1.17% -21.95% 21.28% -
  Horiz. % 61.52% 76.16% 99.41% 93.55% 94.66% 121.28% 100.00%
Net Worth 94,519 108,556 28,693 56,756 78,516 82,874 111,300 -2.69%
  YoY % -12.93% 278.34% -49.45% -27.71% -5.26% -25.54% -
  Horiz. % 84.92% 97.54% 25.78% 50.99% 70.54% 74.46% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 94,519 108,556 28,693 56,756 78,516 82,874 111,300 -2.69%
  YoY % -12.93% 278.34% -49.45% -27.71% -5.26% -25.54% -
  Horiz. % 84.92% 97.54% 25.78% 50.99% 70.54% 74.46% 100.00%
NOSH 859,269 835,053 478,217 436,588 436,202 436,184 370,999 15.02%
  YoY % 2.90% 74.62% 9.54% 0.09% 0.00% 17.57% -
  Horiz. % 231.61% 225.08% 128.90% 117.68% 117.57% 117.57% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -32.34 % -38.59 % -53.10 % -39.50 % -35.11 % -23.39 % 2.58 % -
  YoY % 16.20% 27.33% -34.43% -12.50% -50.11% -1,006.59% -
  Horiz. % -1,253.49% -1,495.74% -2,058.14% -1,531.01% -1,360.85% -906.59% 100.00%
ROE -2.23 % -2.74 % -16.83 % -6.54 % -4.39 % -4.00 % 0.33 % -
  YoY % 18.61% 83.72% -157.34% -48.97% -9.75% -1,312.12% -
  Horiz. % -675.76% -830.30% -5,100.00% -1,981.82% -1,330.30% -1,212.12% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.76 0.92 1.90 2.15 2.25 3.16 3.88 -23.78%
  YoY % -17.39% -51.58% -11.63% -4.44% -28.80% -18.56% -
  Horiz. % 19.59% 23.71% 48.97% 55.41% 57.99% 81.44% 100.00%
EPS -0.25 -0.36 -1.01 -0.85 -0.79 -0.76 0.10 -
  YoY % 30.56% 64.36% -18.82% -7.59% -3.95% -860.00% -
  Horiz. % -250.00% -360.00% -1,010.00% -850.00% -790.00% -760.00% 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 0.1100 0.1300 0.0600 0.1300 0.1800 0.1900 0.3000 -15.39%
  YoY % -15.38% 116.67% -53.85% -27.78% -5.26% -36.67% -
  Horiz. % 36.67% 43.33% 20.00% 43.33% 60.00% 63.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.76 0.90 1.06 1.09 1.14 1.60 1.67 -12.29%
  YoY % -15.56% -15.09% -2.75% -4.39% -28.75% -4.19% -
  Horiz. % 45.51% 53.89% 63.47% 65.27% 68.26% 95.81% 100.00%
EPS -0.25 -0.35 -0.56 -0.43 -0.40 -0.39 0.04 -
  YoY % 28.57% 37.50% -30.23% -7.50% -2.56% -1,075.00% -
  Horiz. % -625.00% -875.00% -1,400.00% -1,075.00% -1,000.00% -975.00% 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 0.1100 0.1263 0.0334 0.0661 0.0914 0.0964 0.1295 -2.68%
  YoY % -12.91% 278.14% -49.47% -27.68% -5.19% -25.56% -
  Horiz. % 84.94% 97.53% 25.79% 51.04% 70.58% 74.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1800 0.2250 0.2800 0.0950 0.1750 0.3900 0.3400 -
P/RPS 23.75 24.41 14.72 4.42 7.78 12.36 8.77 18.05%
  YoY % -2.70% 65.83% 233.03% -43.19% -37.06% 40.93% -
  Horiz. % 270.81% 278.34% 167.84% 50.40% 88.71% 140.93% 100.00%
P/EPS -73.44 -63.24 -27.72 -11.18 -22.15 -51.32 340.00 -
  YoY % -16.13% -128.14% -147.94% 49.53% 56.84% -115.09% -
  Horiz. % -21.60% -18.60% -8.15% -3.29% -6.51% -15.09% 100.00%
EY -1.36 -1.58 -3.61 -8.95 -4.51 -1.95 0.29 -
  YoY % 13.92% 56.23% 59.66% -98.45% -131.28% -772.41% -
  Horiz. % -468.97% -544.83% -1,244.83% -3,086.21% -1,555.17% -672.41% 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 1.64 1.73 4.67 0.73 0.97 2.05 1.13 6.40%
  YoY % -5.20% -62.96% 539.73% -24.74% -52.68% 81.42% -
  Horiz. % 145.13% 153.10% 413.27% 64.60% 85.84% 181.42% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 -
Price 0.1700 0.2800 0.2500 0.1400 0.1350 0.3700 0.3650 -
P/RPS 22.43 30.37 13.14 6.51 6.00 11.72 9.42 15.55%
  YoY % -26.14% 131.13% 101.84% 8.50% -48.81% 24.42% -
  Horiz. % 238.11% 322.40% 139.49% 69.11% 63.69% 124.42% 100.00%
P/EPS -69.36 -78.70 -24.75 -16.47 -17.09 -48.68 365.00 -
  YoY % 11.87% -217.98% -50.27% 3.63% 64.89% -113.34% -
  Horiz. % -19.00% -21.56% -6.78% -4.51% -4.68% -13.34% 100.00%
EY -1.44 -1.27 -4.04 -6.07 -5.85 -2.05 0.27 -
  YoY % -13.39% 68.56% 33.44% -3.76% -185.37% -859.26% -
  Horiz. % -533.33% -470.37% -1,496.30% -2,248.15% -2,166.67% -759.26% 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 1.55 2.15 4.17 1.08 0.75 1.95 1.22 4.07%
  YoY % -27.91% -48.44% 286.11% 44.00% -61.54% 59.84% -
  Horiz. % 127.05% 176.23% 341.80% 88.52% 61.48% 159.84% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers