Highlights

[CUSCAPI] YoY Quarter Result on 2014-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     95.77%    YoY -     92.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 9,441 11,604 10,649 13,227 12,541 14,177 13,451 -5.72%
  YoY % -18.64% 8.97% -19.49% 5.47% -11.54% 5.40% -
  Horiz. % 70.19% 86.27% 79.17% 98.33% 93.23% 105.40% 100.00%
PBT -10,957 -26,801 -18,088 -94 -1,277 1,721 1,903 -
  YoY % 59.12% -48.17% -19,142.55% 92.64% -174.20% -9.56% -
  Horiz. % -575.78% -1,408.36% -950.50% -4.94% -67.10% 90.44% 100.00%
Tax 282 284 178 -245 -780 -89 -84 -
  YoY % -0.70% 59.55% 172.65% 68.59% -776.40% -5.95% -
  Horiz. % -335.71% -338.10% -211.90% 291.67% 928.57% 105.95% 100.00%
NP -10,675 -26,517 -17,910 -339 -2,057 1,632 1,819 -
  YoY % 59.74% -48.06% -5,183.19% 83.52% -226.04% -10.28% -
  Horiz. % -586.86% -1,457.78% -984.61% -18.64% -113.08% 89.72% 100.00%
NP to SH -10,675 -26,517 -17,910 -165 -2,098 1,632 1,819 -
  YoY % 59.74% -48.06% -10,754.55% 92.14% -228.55% -10.28% -
  Horiz. % -586.86% -1,457.78% -984.61% -9.07% -115.34% 89.72% 100.00%
Tax Rate - % - % - % - % - % 5.17 % 4.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 17.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 117.23% 100.00%
Total Cost 20,116 38,121 28,559 13,566 14,598 12,545 11,632 9.55%
  YoY % -47.23% 33.48% 110.52% -7.07% 16.37% 7.85% -
  Horiz. % 172.94% 327.73% 245.52% 116.63% 125.50% 107.85% 100.00%
Net Worth 19,597 26,128 65,364 68,400 100,302 63,331 60,899 -17.20%
  YoY % -25.00% -60.03% -4.44% -31.81% 58.38% 3.99% -
  Horiz. % 32.18% 42.90% 107.33% 112.32% 164.70% 103.99% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 3,653 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 223.88 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 19,597 26,128 65,364 68,400 100,302 63,331 60,899 -17.20%
  YoY % -25.00% -60.03% -4.44% -31.81% 58.38% 3.99% -
  Horiz. % 32.18% 42.90% 107.33% 112.32% 164.70% 103.99% 100.00%
NOSH 489,936 435,478 435,766 380,000 436,097 243,582 234,230 13.08%
  YoY % 12.51% -0.07% 14.68% -12.86% 79.04% 3.99% -
  Horiz. % 209.17% 185.92% 186.04% 162.23% 186.18% 103.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -113.07 % -228.52 % -168.18 % -2.56 % -16.40 % 11.51 % 13.52 % -
  YoY % 50.52% -35.88% -6,469.53% 84.39% -242.48% -14.87% -
  Horiz. % -836.32% -1,690.24% -1,243.93% -18.93% -121.30% 85.13% 100.00%
ROE -54.47 % -101.49 % -27.40 % -0.24 % -2.09 % 2.58 % 2.99 % -
  YoY % 46.33% -270.40% -11,316.67% 88.52% -181.01% -13.71% -
  Horiz. % -1,821.74% -3,394.31% -916.39% -8.03% -69.90% 86.29% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.93 2.66 2.44 3.48 2.88 5.82 5.74 -16.60%
  YoY % -27.44% 9.02% -29.89% 20.83% -50.52% 1.39% -
  Horiz. % 33.62% 46.34% 42.51% 60.63% 50.17% 101.39% 100.00%
EPS -2.18 -6.09 -4.11 -0.04 -0.48 0.67 0.78 -
  YoY % 64.20% -48.18% -10,175.00% 91.67% -171.64% -14.10% -
  Horiz. % -279.49% -780.77% -526.92% -5.13% -61.54% 85.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0400 0.0600 0.1500 0.1800 0.2300 0.2600 0.2600 -26.78%
  YoY % -33.33% -60.00% -16.67% -21.74% -11.54% 0.00% -
  Horiz. % 15.38% 23.08% 57.69% 69.23% 88.46% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.10 1.35 1.24 1.54 1.46 1.65 1.57 -5.75%
  YoY % -18.52% 8.87% -19.48% 5.48% -11.52% 5.10% -
  Horiz. % 70.06% 85.99% 78.98% 98.09% 92.99% 105.10% 100.00%
EPS -1.24 -3.09 -2.08 -0.02 -0.24 0.19 0.21 -
  YoY % 59.87% -48.56% -10,300.00% 91.67% -226.32% -9.52% -
  Horiz. % -590.48% -1,471.43% -990.48% -9.52% -114.29% 90.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0228 0.0304 0.0761 0.0796 0.1167 0.0737 0.0709 -17.21%
  YoY % -25.00% -60.05% -4.40% -31.79% 58.34% 3.95% -
  Horiz. % 32.16% 42.88% 107.33% 112.27% 164.60% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.5450 0.1100 0.1400 0.1500 0.4100 0.3400 0.3900 -
P/RPS 28.28 4.13 5.73 4.31 14.26 5.84 6.79 26.82%
  YoY % 584.75% -27.92% 32.95% -69.78% 144.18% -13.99% -
  Horiz. % 416.49% 60.82% 84.39% 63.48% 210.01% 86.01% 100.00%
P/EPS -25.01 -1.81 -3.41 -345.45 -85.22 50.75 50.22 -
  YoY % -1,281.77% 46.92% 99.01% -305.36% -267.92% 1.06% -
  Horiz. % -49.80% -3.60% -6.79% -687.87% -169.69% 101.06% 100.00%
EY -4.00 -55.36 -29.36 -0.29 -1.17 1.97 1.99 -
  YoY % 92.77% -88.56% -10,024.14% 75.21% -159.39% -1.01% -
  Horiz. % -201.01% -2,781.91% -1,475.38% -14.57% -58.79% 98.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.41 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 13.63 1.83 0.93 0.83 1.78 1.31 1.50 44.41%
  YoY % 644.81% 96.77% 12.05% -53.37% 35.88% -12.67% -
  Horiz. % 908.67% 122.00% 62.00% 55.33% 118.67% 87.33% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 -
Price 0.5550 0.1900 0.1150 0.2100 0.4000 0.3300 0.4000 -
P/RPS 28.80 7.13 4.71 6.03 13.91 5.67 6.97 26.65%
  YoY % 303.93% 51.38% -21.89% -56.65% 145.33% -18.65% -
  Horiz. % 413.20% 102.30% 67.58% 86.51% 199.57% 81.35% 100.00%
P/EPS -25.47 -3.12 -2.80 -483.64 -83.15 49.25 51.51 -
  YoY % -716.35% -11.43% 99.42% -481.65% -268.83% -4.39% -
  Horiz. % -49.45% -6.06% -5.44% -938.92% -161.42% 95.61% 100.00%
EY -3.93 -32.05 -35.74 -0.21 -1.20 2.03 1.94 -
  YoY % 87.74% 10.32% -16,919.05% 82.50% -159.11% 4.64% -
  Horiz. % -202.58% -1,652.06% -1,842.27% -10.82% -61.86% 104.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 13.88 3.17 0.77 1.17 1.74 1.27 1.54 44.21%
  YoY % 337.85% 311.69% -34.19% -32.76% 37.01% -17.53% -
  Horiz. % 901.30% 205.84% 50.00% 75.97% 112.99% 82.47% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers