Highlights

[CUSCAPI] YoY Quarter Result on 2014-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     120.21%    YoY -     -28.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 6,645 9,619 13,249 13,311 11,772 12,128 15,417 -13.08%
  YoY % -30.92% -27.40% -0.47% 13.07% -2.94% -21.33% -
  Horiz. % 43.10% 62.39% 85.94% 86.34% 76.36% 78.67% 100.00%
PBT -4,520 -3,592 223 357 628 619 2,511 -
  YoY % -25.84% -1,710.76% -37.54% -43.15% 1.45% -75.35% -
  Horiz. % -180.01% -143.05% 8.88% 14.22% 25.01% 24.65% 100.00%
Tax 0 0 -22 85 -2 -52 -557 -
  YoY % 0.00% 0.00% -125.88% 4,350.00% 96.15% 90.66% -
  Horiz. % -0.00% -0.00% 3.95% -15.26% 0.36% 9.34% 100.00%
NP -4,520 -3,592 201 442 626 567 1,954 -
  YoY % -25.84% -1,887.06% -54.52% -29.39% 10.41% -70.98% -
  Horiz. % -231.32% -183.83% 10.29% 22.62% 32.04% 29.02% 100.00%
NP to SH -4,520 -3,592 201 424 595 567 1,954 -
  YoY % -25.84% -1,887.06% -52.59% -28.74% 4.94% -70.98% -
  Horiz. % -231.32% -183.83% 10.29% 21.70% 30.45% 29.02% 100.00%
Tax Rate - % - % 9.87 % -23.81 % 0.32 % 8.40 % 22.18 % -
  YoY % 0.00% 0.00% 141.45% -7,540.62% -96.19% -62.13% -
  Horiz. % 0.00% 0.00% 44.50% -107.35% 1.44% 37.87% 100.00%
Total Cost 11,165 13,211 13,048 12,869 11,146 11,561 13,463 -3.07%
  YoY % -15.49% 1.25% 1.39% 15.46% -3.59% -14.13% -
  Horiz. % 82.93% 98.13% 96.92% 95.59% 82.79% 85.87% 100.00%
Net Worth 34,769 61,326 72,360 84,799 61,979 56,699 44,409 -3.99%
  YoY % -43.31% -15.25% -14.67% 36.82% 9.31% 27.68% -
  Horiz. % 78.29% 138.10% 162.94% 190.95% 139.56% 127.68% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 3,718 3,697 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.57% 100.00% -
Div Payout % - % - % - % - % 625.00 % 652.17 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -4.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 95.83% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 34,769 61,326 72,360 84,799 61,979 56,699 44,409 -3.99%
  YoY % -43.31% -15.25% -14.67% 36.82% 9.31% 27.68% -
  Horiz. % 78.29% 138.10% 162.94% 190.95% 139.56% 127.68% 100.00%
NOSH 434,615 438,048 401,999 423,999 247,916 246,521 222,045 11.83%
  YoY % -0.78% 8.97% -5.19% 71.03% 0.57% 11.02% -
  Horiz. % 195.73% 197.28% 181.04% 190.95% 111.65% 111.02% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -68.02 % -37.34 % 1.52 % 3.32 % 5.32 % 4.68 % 12.67 % -
  YoY % -82.16% -2,556.58% -54.22% -37.59% 13.68% -63.06% -
  Horiz. % -536.86% -294.71% 12.00% 26.20% 41.99% 36.94% 100.00%
ROE -13.00 % -5.86 % 0.28 % 0.50 % 0.96 % 1.00 % 4.40 % -
  YoY % -121.84% -2,192.86% -44.00% -47.92% -4.00% -77.27% -
  Horiz. % -295.45% -133.18% 6.36% 11.36% 21.82% 22.73% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.53 2.20 3.30 3.14 4.75 4.92 6.94 -22.26%
  YoY % -30.45% -33.33% 5.10% -33.89% -3.46% -29.11% -
  Horiz. % 22.05% 31.70% 47.55% 45.24% 68.44% 70.89% 100.00%
EPS -1.04 -0.82 0.05 0.10 0.24 0.23 0.88 -
  YoY % -26.83% -1,740.00% -50.00% -58.33% 4.35% -73.86% -
  Horiz. % -118.18% -93.18% 5.68% 11.36% 27.27% 26.14% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 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% 100.00% 100.00% -
NAPS 0.0800 0.1400 0.1800 0.2000 0.2500 0.2300 0.2000 -14.15%
  YoY % -42.86% -22.22% -10.00% -20.00% 8.70% 15.00% -
  Horiz. % 40.00% 70.00% 90.00% 100.00% 125.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.77 1.12 1.54 1.55 1.37 1.41 1.79 -13.10%
  YoY % -31.25% -27.27% -0.65% 13.14% -2.84% -21.23% -
  Horiz. % 43.02% 62.57% 86.03% 86.59% 76.54% 78.77% 100.00%
EPS -0.53 -0.42 0.02 0.05 0.07 0.07 0.23 -
  YoY % -26.19% -2,200.00% -60.00% -28.57% 0.00% -69.57% -
  Horiz. % -230.43% -182.61% 8.70% 21.74% 30.43% 30.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.43 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% 100.00% 100.00% -
NAPS 0.0405 0.0714 0.0842 0.0987 0.0721 0.0660 0.0517 -3.98%
  YoY % -43.28% -15.20% -14.69% 36.89% 9.24% 27.66% -
  Horiz. % 78.34% 138.10% 162.86% 190.91% 139.46% 127.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2550 0.1000 0.2000 0.3800 0.3350 0.3700 0.2700 -
P/RPS 16.68 4.55 6.07 12.10 7.06 7.52 3.89 27.43%
  YoY % 266.59% -25.04% -49.83% 71.39% -6.12% 93.32% -
  Horiz. % 428.79% 116.97% 156.04% 311.05% 181.49% 193.32% 100.00%
P/EPS -24.52 -12.20 400.00 380.00 139.58 160.87 30.68 -
  YoY % -100.98% -103.05% 5.26% 172.25% -13.23% 424.35% -
  Horiz. % -79.92% -39.77% 1,303.78% 1,238.59% 454.95% 524.35% 100.00%
EY -4.08 -8.20 0.25 0.26 0.72 0.62 3.26 -
  YoY % 50.24% -3,380.00% -3.85% -63.89% 16.13% -80.98% -
  Horiz. % -125.15% -251.53% 7.67% 7.98% 22.09% 19.02% 100.00%
DY 0.00 0.00 0.00 0.00 4.48 4.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.62% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.62% 100.00% -
P/NAPS 3.19 0.71 1.11 1.90 1.34 1.61 1.35 15.39%
  YoY % 349.30% -36.04% -41.58% 41.79% -16.77% 19.26% -
  Horiz. % 236.30% 52.59% 82.22% 140.74% 99.26% 119.26% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 10/05/12 15/08/11 -
Price 0.2550 0.1150 0.1900 0.4000 0.2600 0.3500 0.4900 -
P/RPS 16.68 5.24 5.76 12.74 5.48 7.11 7.06 15.39%
  YoY % 218.32% -9.03% -54.79% 132.48% -22.93% 0.71% -
  Horiz. % 236.26% 74.22% 81.59% 180.45% 77.62% 100.71% 100.00%
P/EPS -24.52 -14.02 380.00 400.00 108.33 152.17 55.68 -
  YoY % -74.89% -103.69% -5.00% 269.24% -28.81% 173.29% -
  Horiz. % -44.04% -25.18% 682.47% 718.39% 194.56% 273.29% 100.00%
EY -4.08 -7.13 0.26 0.25 0.92 0.66 1.80 -
  YoY % 42.78% -2,842.31% 4.00% -72.83% 39.39% -63.33% -
  Horiz. % -226.67% -396.11% 14.44% 13.89% 51.11% 36.67% 100.00%
DY 0.00 0.00 0.00 0.00 5.77 4.29 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 34.50% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 134.50% 100.00% -
P/NAPS 3.19 0.82 1.06 2.00 1.04 1.52 2.45 4.49%
  YoY % 289.02% -22.64% -47.00% 92.31% -31.58% -37.96% -
  Horiz. % 130.20% 33.47% 43.27% 81.63% 42.45% 62.04% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers