Highlights

[CUSCAPI] YoY Quarter Result on 2014-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -17.68%    YoY -     -39.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 7,927 9,502 10,082 11,628 9,710 14,492 12,910 -7.80%
  YoY % -16.58% -5.75% -13.30% 19.75% -33.00% 12.25% -
  Horiz. % 61.40% 73.60% 78.09% 90.07% 75.21% 112.25% 100.00%
PBT -4,829 -4,375 -3,200 -3,853 -2,647 1,137 1,815 -
  YoY % -10.38% -36.72% 16.95% -45.56% -332.81% -37.36% -
  Horiz. % -266.06% -241.05% -176.31% -212.29% -145.84% 62.64% 100.00%
Tax -6 -20 26 -24 -151 -28 -6 -
  YoY % 70.00% -176.92% 208.33% 84.11% -439.29% -366.67% -
  Horiz. % 100.00% 333.33% -433.33% 400.00% 2,516.67% 466.67% 100.00%
NP -4,835 -4,395 -3,174 -3,877 -2,798 1,109 1,809 -
  YoY % -10.01% -38.47% 18.13% -38.56% -352.30% -38.70% -
  Horiz. % -267.27% -242.95% -175.46% -214.32% -154.67% 61.30% 100.00%
NP to SH -4,835 -4,395 -3,174 -3,901 -2,798 1,109 1,809 -
  YoY % -10.01% -38.47% 18.64% -39.42% -352.30% -38.70% -
  Horiz. % -267.27% -242.95% -175.46% -215.64% -154.67% 61.30% 100.00%
Tax Rate - % - % - % - % - % 2.46 % 0.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 645.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 745.45% 100.00%
Total Cost 12,762 13,897 13,256 15,505 12,508 13,383 11,101 2.35%
  YoY % -8.17% 4.84% -14.50% 23.96% -6.54% 20.56% -
  Horiz. % 114.96% 125.19% 119.41% 139.67% 112.67% 120.56% 100.00%
Net Worth 24,175 52,229 82,610 82,354 107,615 61,611 46,899 -10.45%
  YoY % -53.71% -36.78% 0.31% -23.47% 74.67% 31.37% -
  Horiz. % 51.55% 111.36% 176.14% 175.60% 229.46% 131.37% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 24,175 52,229 82,610 82,354 107,615 61,611 46,899 -10.45%
  YoY % -53.71% -36.78% 0.31% -23.47% 74.67% 31.37% -
  Horiz. % 51.55% 111.36% 176.14% 175.60% 229.46% 131.37% 100.00%
NOSH 483,500 435,247 434,794 433,444 430,461 246,444 223,333 13.73%
  YoY % 11.09% 0.10% 0.31% 0.69% 74.67% 10.35% -
  Horiz. % 216.49% 194.89% 194.68% 194.08% 192.74% 110.35% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -60.99 % -46.25 % -31.48 % -33.34 % -28.82 % 7.65 % 14.01 % -
  YoY % -31.87% -46.92% 5.58% -15.68% -476.73% -45.40% -
  Horiz. % -435.33% -330.12% -224.70% -237.97% -205.71% 54.60% 100.00%
ROE -20.00 % -8.41 % -3.84 % -4.74 % -2.60 % 1.80 % 3.86 % -
  YoY % -137.81% -119.01% 18.99% -82.31% -244.44% -53.37% -
  Horiz. % -518.13% -217.88% -99.48% -122.80% -67.36% 46.63% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.64 2.18 2.32 2.68 2.26 5.88 5.78 -18.92%
  YoY % -24.77% -6.03% -13.43% 18.58% -61.56% 1.73% -
  Horiz. % 28.37% 37.72% 40.14% 46.37% 39.10% 101.73% 100.00%
EPS -1.00 -1.01 -0.73 -0.90 -0.65 0.45 0.81 -
  YoY % 0.99% -38.36% 18.89% -38.46% -244.44% -44.44% -
  Horiz. % -123.46% -124.69% -90.12% -111.11% -80.25% 55.56% 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 0.0500 0.1200 0.1900 0.1900 0.2500 0.2500 0.2100 -21.26%
  YoY % -58.33% -36.84% 0.00% -24.00% 0.00% 19.05% -
  Horiz. % 23.81% 57.14% 90.48% 90.48% 119.05% 119.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.92 1.11 1.17 1.35 1.13 1.69 1.50 -7.82%
  YoY % -17.12% -5.13% -13.33% 19.47% -33.14% 12.67% -
  Horiz. % 61.33% 74.00% 78.00% 90.00% 75.33% 112.67% 100.00%
EPS -0.56 -0.51 -0.37 -0.45 -0.33 0.13 0.21 -
  YoY % -9.80% -37.84% 17.78% -36.36% -353.85% -38.10% -
  Horiz. % -266.67% -242.86% -176.19% -214.29% -157.14% 61.90% 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 0.0281 0.0608 0.0961 0.0958 0.1252 0.0717 0.0546 -10.47%
  YoY % -53.78% -36.73% 0.31% -23.48% 74.62% 31.32% -
  Horiz. % 51.47% 111.36% 176.01% 175.46% 229.30% 131.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.2800 0.1300 0.1350 0.2950 0.3950 0.3400 0.4100 -
P/RPS 17.08 5.95 5.82 11.00 17.51 5.78 7.09 15.77%
  YoY % 187.06% 2.23% -47.09% -37.18% 202.94% -18.48% -
  Horiz. % 240.90% 83.92% 82.09% 155.15% 246.97% 81.52% 100.00%
P/EPS -28.00 -12.87 -18.49 -32.78 -60.77 75.56 50.62 -
  YoY % -117.56% 30.39% 43.59% 46.06% -180.43% 49.27% -
  Horiz. % -55.31% -25.42% -36.53% -64.76% -120.05% 149.27% 100.00%
EY -3.57 -7.77 -5.41 -3.05 -1.65 1.32 1.98 -
  YoY % 54.05% -43.62% -77.38% -84.85% -225.00% -33.33% -
  Horiz. % -180.30% -392.42% -273.23% -154.04% -83.33% 66.67% 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 5.60 1.08 0.71 1.55 1.58 1.36 1.95 19.20%
  YoY % 418.52% 52.11% -54.19% -1.90% 16.18% -30.26% -
  Horiz. % 287.18% 55.38% 36.41% 79.49% 81.03% 69.74% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 21/11/12 25/11/11 -
Price 0.4350 0.1200 0.1550 0.2100 0.4150 0.3500 0.4400 -
P/RPS 26.53 5.50 6.68 7.83 18.40 5.95 7.61 23.11%
  YoY % 382.36% -17.66% -14.69% -57.45% 209.24% -21.81% -
  Horiz. % 348.62% 72.27% 87.78% 102.89% 241.79% 78.19% 100.00%
P/EPS -43.50 -11.88 -21.23 -23.33 -63.85 77.78 54.32 -
  YoY % -266.16% 44.04% 9.00% 63.46% -182.09% 43.19% -
  Horiz. % -80.08% -21.87% -39.08% -42.95% -117.54% 143.19% 100.00%
EY -2.30 -8.41 -4.71 -4.29 -1.57 1.29 1.84 -
  YoY % 72.65% -78.56% -9.79% -173.25% -221.71% -29.89% -
  Horiz. % -125.00% -457.07% -255.98% -233.15% -85.33% 70.11% 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 8.70 1.00 0.82 1.11 1.66 1.40 2.10 26.70%
  YoY % 770.00% 21.95% -26.13% -33.13% 18.57% -33.33% -
  Horiz. % 414.29% 47.62% 39.05% 52.86% 79.05% 66.67% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers