Highlights

[CUSCAPI] YoY Quarter Result on 2012-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -63.99%    YoY -     -38.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,082 11,628 9,710 14,492 12,910 9,978 11,812 -2.60%
  YoY % -13.30% 19.75% -33.00% 12.25% 29.38% -15.53% -
  Horiz. % 85.35% 98.44% 82.20% 122.69% 109.30% 84.47% 100.00%
PBT -3,200 -3,853 -2,647 1,137 1,815 1,470 862 -
  YoY % 16.95% -45.56% -332.81% -37.36% 23.47% 70.53% -
  Horiz. % -371.23% -446.98% -307.08% 131.90% 210.56% 170.53% 100.00%
Tax 26 -24 -151 -28 -6 -119 -88 -
  YoY % 208.33% 84.11% -439.29% -366.67% 94.96% -35.23% -
  Horiz. % -29.55% 27.27% 171.59% 31.82% 6.82% 135.23% 100.00%
NP -3,174 -3,877 -2,798 1,109 1,809 1,351 774 -
  YoY % 18.13% -38.56% -352.30% -38.70% 33.90% 74.55% -
  Horiz. % -410.08% -500.90% -361.50% 143.28% 233.72% 174.55% 100.00%
NP to SH -3,174 -3,901 -2,798 1,109 1,809 1,351 774 -
  YoY % 18.64% -39.42% -352.30% -38.70% 33.90% 74.55% -
  Horiz. % -410.08% -504.01% -361.50% 143.28% 233.72% 174.55% 100.00%
Tax Rate - % - % - % 2.46 % 0.33 % 8.10 % 10.21 % -
  YoY % 0.00% 0.00% 0.00% 645.45% -95.93% -20.67% -
  Horiz. % 0.00% 0.00% 0.00% 24.09% 3.23% 79.33% 100.00%
Total Cost 13,256 15,505 12,508 13,383 11,101 8,627 11,038 3.10%
  YoY % -14.50% 23.96% -6.54% 20.56% 28.68% -21.84% -
  Horiz. % 120.09% 140.47% 113.32% 121.24% 100.57% 78.16% 100.00%
Net Worth 82,610 82,354 107,615 61,611 46,899 39,865 37,594 14.01%
  YoY % 0.31% -23.47% 74.67% 31.37% 17.65% 6.04% -
  Horiz. % 219.74% 219.06% 286.25% 163.88% 124.75% 106.04% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 82,610 82,354 107,615 61,611 46,899 39,865 37,594 14.01%
  YoY % 0.31% -23.47% 74.67% 31.37% 17.65% 6.04% -
  Horiz. % 219.74% 219.06% 286.25% 163.88% 124.75% 106.04% 100.00%
NOSH 434,794 433,444 430,461 246,444 223,333 221,475 221,142 11.92%
  YoY % 0.31% 0.69% 74.67% 10.35% 0.84% 0.15% -
  Horiz. % 196.61% 196.00% 194.65% 111.44% 100.99% 100.15% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -31.48 % -33.34 % -28.82 % 7.65 % 14.01 % 13.54 % 6.55 % -
  YoY % 5.58% -15.68% -476.73% -45.40% 3.47% 106.72% -
  Horiz. % -480.61% -509.01% -440.00% 116.79% 213.89% 206.72% 100.00%
ROE -3.84 % -4.74 % -2.60 % 1.80 % 3.86 % 3.39 % 2.06 % -
  YoY % 18.99% -82.31% -244.44% -53.37% 13.86% 64.56% -
  Horiz. % -186.41% -230.10% -126.21% 87.38% 187.38% 164.56% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.32 2.68 2.26 5.88 5.78 4.51 5.34 -12.97%
  YoY % -13.43% 18.58% -61.56% 1.73% 28.16% -15.54% -
  Horiz. % 43.45% 50.19% 42.32% 110.11% 108.24% 84.46% 100.00%
EPS -0.73 -0.90 -0.65 0.45 0.81 0.61 0.35 -
  YoY % 18.89% -38.46% -244.44% -44.44% 32.79% 74.29% -
  Horiz. % -208.57% -257.14% -185.71% 128.57% 231.43% 174.29% 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 0.1900 0.1900 0.2500 0.2500 0.2100 0.1800 0.1700 1.87%
  YoY % 0.00% -24.00% 0.00% 19.05% 16.67% 5.88% -
  Horiz. % 111.76% 111.76% 147.06% 147.06% 123.53% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.17 1.35 1.13 1.69 1.50 1.16 1.37 -2.59%
  YoY % -13.33% 19.47% -33.14% 12.67% 29.31% -15.33% -
  Horiz. % 85.40% 98.54% 82.48% 123.36% 109.49% 84.67% 100.00%
EPS -0.37 -0.45 -0.33 0.13 0.21 0.16 0.09 -
  YoY % 17.78% -36.36% -353.85% -38.10% 31.25% 77.78% -
  Horiz. % -411.11% -500.00% -366.67% 144.44% 233.33% 177.78% 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 0.0961 0.0958 0.1252 0.0717 0.0546 0.0464 0.0438 13.99%
  YoY % 0.31% -23.48% 74.62% 31.32% 17.67% 5.94% -
  Horiz. % 219.41% 218.72% 285.84% 163.70% 124.66% 105.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1350 0.2950 0.3950 0.3400 0.4100 0.1700 0.0900 -
P/RPS 5.82 11.00 17.51 5.78 7.09 3.77 1.68 23.00%
  YoY % -47.09% -37.18% 202.94% -18.48% 88.06% 124.40% -
  Horiz. % 346.43% 654.76% 1,042.26% 344.05% 422.02% 224.40% 100.00%
P/EPS -18.49 -32.78 -60.77 75.56 50.62 27.87 25.71 -
  YoY % 43.59% 46.06% -180.43% 49.27% 81.63% 8.40% -
  Horiz. % -71.92% -127.50% -236.37% 293.89% 196.89% 108.40% 100.00%
EY -5.41 -3.05 -1.65 1.32 1.98 3.59 3.89 -
  YoY % -77.38% -84.85% -225.00% -33.33% -44.85% -7.71% -
  Horiz. % -139.07% -78.41% -42.42% 33.93% 50.90% 92.29% 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 0.71 1.55 1.58 1.36 1.95 0.94 0.53 4.99%
  YoY % -54.19% -1.90% 16.18% -30.26% 107.45% 77.36% -
  Horiz. % 133.96% 292.45% 298.11% 256.60% 367.92% 177.36% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 -
Price 0.1550 0.2100 0.4150 0.3500 0.4400 0.2300 0.1400 -
P/RPS 6.68 7.83 18.40 5.95 7.61 5.11 2.62 16.87%
  YoY % -14.69% -57.45% 209.24% -21.81% 48.92% 95.04% -
  Horiz. % 254.96% 298.85% 702.29% 227.10% 290.46% 195.04% 100.00%
P/EPS -21.23 -23.33 -63.85 77.78 54.32 37.70 40.00 -
  YoY % 9.00% 63.46% -182.09% 43.19% 44.08% -5.75% -
  Horiz. % -53.07% -58.32% -159.62% 194.45% 135.80% 94.25% 100.00%
EY -4.71 -4.29 -1.57 1.29 1.84 2.65 2.50 -
  YoY % -9.79% -173.25% -221.71% -29.89% -30.57% 6.00% -
  Horiz. % -188.40% -171.60% -62.80% 51.60% 73.60% 106.00% 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 0.82 1.11 1.66 1.40 2.10 1.28 0.82 -
  YoY % -26.13% -33.13% 18.57% -33.33% 64.06% 56.10% -
  Horiz. % 100.00% 135.37% 202.44% 170.73% 256.10% 156.10% 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.
 


 

374  231  560  1035 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.17+0.055 
 IWCITY 0.96+0.10 
 EKOVEST 0.66+0.07 
 SAPNRG 0.3150.00 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.48+0.01 
Partners & Brokers