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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers