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 - 859,269
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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
3. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers