Highlights

[CUSCAPI] YoY Quarter Result on 2015-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -464.27%    YoY -     -10,754.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 7,498 9,441 11,604 10,649 13,227 12,541 14,177 -10.07%
  YoY % -20.58% -18.64% 8.97% -19.49% 5.47% -11.54% -
  Horiz. % 52.89% 66.59% 81.85% 75.11% 93.30% 88.46% 100.00%
PBT -8,985 -10,957 -26,801 -18,088 -94 -1,277 1,721 -
  YoY % 18.00% 59.12% -48.17% -19,142.55% 92.64% -174.20% -
  Horiz. % -522.08% -636.66% -1,557.29% -1,051.02% -5.46% -74.20% 100.00%
Tax -627 282 284 178 -245 -780 -89 38.44%
  YoY % -322.34% -0.70% 59.55% 172.65% 68.59% -776.40% -
  Horiz. % 704.49% -316.85% -319.10% -200.00% 275.28% 876.40% 100.00%
NP -9,612 -10,675 -26,517 -17,910 -339 -2,057 1,632 -
  YoY % 9.96% 59.74% -48.06% -5,183.19% 83.52% -226.04% -
  Horiz. % -588.97% -654.11% -1,624.82% -1,097.43% -20.77% -126.04% 100.00%
NP to SH -9,612 -10,675 -26,517 -17,910 -165 -2,098 1,632 -
  YoY % 9.96% 59.74% -48.06% -10,754.55% 92.14% -228.55% -
  Horiz. % -588.97% -654.11% -1,624.82% -1,097.43% -10.11% -128.55% 100.00%
Tax Rate - % - % - % - % - % - % 5.17 % -
  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 17,110 20,116 38,121 28,559 13,566 14,598 12,545 5.31%
  YoY % -14.94% -47.23% 33.48% 110.52% -7.07% 16.37% -
  Horiz. % 136.39% 160.35% 303.87% 227.65% 108.14% 116.37% 100.00%
Net Worth 100,206 19,597 26,128 65,364 68,400 100,302 63,331 7.94%
  YoY % 411.32% -25.00% -60.03% -4.44% -31.81% 58.38% -
  Horiz. % 158.23% 30.94% 41.26% 103.21% 108.00% 158.38% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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% 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% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 100,206 19,597 26,128 65,364 68,400 100,302 63,331 7.94%
  YoY % 411.32% -25.00% -60.03% -4.44% -31.81% 58.38% -
  Horiz. % 158.23% 30.94% 41.26% 103.21% 108.00% 158.38% 100.00%
NOSH 835,053 489,936 435,478 435,766 380,000 436,097 243,582 22.78%
  YoY % 70.44% 12.51% -0.07% 14.68% -12.86% 79.04% -
  Horiz. % 342.82% 201.14% 178.78% 178.90% 156.00% 179.04% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -128.19 % -113.07 % -228.52 % -168.18 % -2.56 % -16.40 % 11.51 % -
  YoY % -13.37% 50.52% -35.88% -6,469.53% 84.39% -242.48% -
  Horiz. % -1,113.73% -982.36% -1,985.40% -1,461.16% -22.24% -142.48% 100.00%
ROE -9.59 % -54.47 % -101.49 % -27.40 % -0.24 % -2.09 % 2.58 % -
  YoY % 82.39% 46.33% -270.40% -11,316.67% 88.52% -181.01% -
  Horiz. % -371.71% -2,111.24% -3,933.72% -1,062.02% -9.30% -81.01% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.90 1.93 2.66 2.44 3.48 2.88 5.82 -26.73%
  YoY % -53.37% -27.44% 9.02% -29.89% 20.83% -50.52% -
  Horiz. % 15.46% 33.16% 45.70% 41.92% 59.79% 49.48% 100.00%
EPS -1.15 -2.18 -6.09 -4.11 -0.04 -0.48 0.67 -
  YoY % 47.25% 64.20% -48.18% -10,175.00% 91.67% -171.64% -
  Horiz. % -171.64% -325.37% -908.96% -613.43% -5.97% -71.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  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%
NAPS 0.1200 0.0400 0.0600 0.1500 0.1800 0.2300 0.2600 -12.09%
  YoY % 200.00% -33.33% -60.00% -16.67% -21.74% -11.54% -
  Horiz. % 46.15% 15.38% 23.08% 57.69% 69.23% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.87 1.10 1.35 1.24 1.54 1.46 1.65 -10.11%
  YoY % -20.91% -18.52% 8.87% -19.48% 5.48% -11.52% -
  Horiz. % 52.73% 66.67% 81.82% 75.15% 93.33% 88.48% 100.00%
EPS -1.12 -1.24 -3.09 -2.08 -0.02 -0.24 0.19 -
  YoY % 9.68% 59.87% -48.56% -10,300.00% 91.67% -226.32% -
  Horiz. % -589.47% -652.63% -1,626.32% -1,094.74% -10.53% -126.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
  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%
NAPS 0.1166 0.0228 0.0304 0.0761 0.0796 0.1167 0.0737 7.94%
  YoY % 411.40% -25.00% -60.05% -4.40% -31.79% 58.34% -
  Horiz. % 158.21% 30.94% 41.25% 103.26% 108.01% 158.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1750 0.5450 0.1100 0.1400 0.1500 0.4100 0.3400 -
P/RPS 19.49 28.28 4.13 5.73 4.31 14.26 5.84 22.23%
  YoY % -31.08% 584.75% -27.92% 32.95% -69.78% 144.18% -
  Horiz. % 333.73% 484.25% 70.72% 98.12% 73.80% 244.18% 100.00%
P/EPS -15.20 -25.01 -1.81 -3.41 -345.45 -85.22 50.75 -
  YoY % 39.22% -1,281.77% 46.92% 99.01% -305.36% -267.92% -
  Horiz. % -29.95% -49.28% -3.57% -6.72% -680.69% -167.92% 100.00%
EY -6.58 -4.00 -55.36 -29.36 -0.29 -1.17 1.97 -
  YoY % -64.50% 92.77% -88.56% -10,024.14% 75.21% -159.39% -
  Horiz. % -334.01% -203.05% -2,810.15% -1,490.36% -14.72% -59.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
  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%
P/NAPS 1.46 13.63 1.83 0.93 0.83 1.78 1.31 1.82%
  YoY % -89.29% 644.81% 96.77% 12.05% -53.37% 35.88% -
  Horiz. % 111.45% 1,040.46% 139.69% 70.99% 63.36% 135.88% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.2000 0.5550 0.1900 0.1150 0.2100 0.4000 0.3300 -
P/RPS 22.27 28.80 7.13 4.71 6.03 13.91 5.67 25.60%
  YoY % -22.67% 303.93% 51.38% -21.89% -56.65% 145.33% -
  Horiz. % 392.77% 507.94% 125.75% 83.07% 106.35% 245.33% 100.00%
P/EPS -17.38 -25.47 -3.12 -2.80 -483.64 -83.15 49.25 -
  YoY % 31.76% -716.35% -11.43% 99.42% -481.65% -268.83% -
  Horiz. % -35.29% -51.72% -6.34% -5.69% -982.01% -168.83% 100.00%
EY -5.76 -3.93 -32.05 -35.74 -0.21 -1.20 2.03 -
  YoY % -46.56% 87.74% 10.32% -16,919.05% 82.50% -159.11% -
  Horiz. % -283.74% -193.60% -1,578.82% -1,760.59% -10.34% -59.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  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%
P/NAPS 1.67 13.88 3.17 0.77 1.17 1.74 1.27 4.67%
  YoY % -87.97% 337.85% 311.69% -34.19% -32.76% 37.01% -
  Horiz. % 131.50% 1,092.91% 249.61% 60.63% 92.13% 137.01% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers