Highlights

[CUSCAPI] YoY TTM Result on 2016-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -0.94%    YoY -     -290.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 28,619 31,745 36,846 39,753 47,918 49,330 54,820 -10.26%
  YoY % -9.85% -13.84% -7.31% -17.04% -2.86% -10.01% -
  Horiz. % 52.21% 57.91% 67.21% 72.52% 87.41% 89.99% 100.00%
PBT -15,914 -23,138 -37,891 -28,769 -7,028 -6,776 3,860 -
  YoY % 31.22% 38.94% -31.71% -309.35% -3.72% -275.54% -
  Horiz. % -412.28% -599.43% -981.63% -745.31% -182.07% -175.54% 100.00%
Tax -627 276 -416 207 -433 -858 -122 31.35%
  YoY % -327.17% 166.35% -300.97% 147.81% 49.53% -603.28% -
  Horiz. % 513.93% -226.23% 340.98% -169.67% 354.92% 703.28% 100.00%
NP -16,541 -22,862 -38,307 -28,562 -7,461 -7,634 3,738 -
  YoY % 27.65% 40.32% -34.12% -282.82% 2.27% -304.23% -
  Horiz. % -442.51% -611.61% -1,024.80% -764.10% -199.60% -204.23% 100.00%
NP to SH -16,541 -22,862 -38,307 -28,562 -7,311 -7,787 3,707 -
  YoY % 27.65% 40.32% -34.12% -290.67% 6.11% -310.06% -
  Horiz. % -446.21% -616.73% -1,033.37% -770.49% -197.22% -210.06% 100.00%
Tax Rate - % - % - % - % - % - % 3.16 % -
  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 45,160 54,607 75,153 68,315 55,379 56,964 51,082 -2.03%
  YoY % -17.30% -27.34% 10.01% 23.36% -2.78% 11.51% -
  Horiz. % 88.41% 106.90% 147.12% 133.74% 108.41% 111.51% 100.00%
Net Worth 94,519 108,556 28,693 56,756 78,516 82,874 111,300 -2.69%
  YoY % -12.93% 278.34% -49.45% -27.71% -5.26% -25.54% -
  Horiz. % 84.92% 97.54% 25.78% 50.99% 70.54% 74.46% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 3,718 -
  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 % - % - % - % - % - % - % 100.32 % -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 94,519 108,556 28,693 56,756 78,516 82,874 111,300 -2.69%
  YoY % -12.93% 278.34% -49.45% -27.71% -5.26% -25.54% -
  Horiz. % 84.92% 97.54% 25.78% 50.99% 70.54% 74.46% 100.00%
NOSH 859,269 835,053 478,217 436,588 436,202 436,184 370,999 15.02%
  YoY % 2.90% 74.62% 9.54% 0.09% 0.00% 17.57% -
  Horiz. % 231.61% 225.08% 128.90% 117.68% 117.57% 117.57% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -57.80 % -72.02 % -103.97 % -71.85 % -15.57 % -15.48 % 6.82 % -
  YoY % 19.74% 30.73% -44.70% -361.46% -0.58% -326.98% -
  Horiz. % -847.51% -1,056.01% -1,524.49% -1,053.52% -228.30% -226.98% 100.00%
ROE -17.50 % -21.06 % -133.51 % -50.32 % -9.31 % -9.40 % 3.33 % -
  YoY % 16.90% 84.23% -165.32% -440.49% 0.96% -382.28% -
  Horiz. % -525.53% -632.43% -4,009.31% -1,511.11% -279.58% -282.28% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.33 3.80 7.70 9.11 10.99 11.31 14.78 -21.99%
  YoY % -12.37% -50.65% -15.48% -17.11% -2.83% -23.48% -
  Horiz. % 22.53% 25.71% 52.10% 61.64% 74.36% 76.52% 100.00%
EPS -1.93 -2.74 -8.01 -6.54 -1.68 -1.79 1.00 -
  YoY % 29.56% 65.79% -22.48% -289.29% 6.15% -279.00% -
  Horiz. % -193.00% -274.00% -801.00% -654.00% -168.00% -179.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1100 0.1300 0.0600 0.1300 0.1800 0.1900 0.3000 -15.39%
  YoY % -15.38% 116.67% -53.85% -27.78% -5.26% -36.67% -
  Horiz. % 36.67% 43.33% 20.00% 43.33% 60.00% 63.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.33 3.69 4.29 4.63 5.58 5.74 6.38 -10.27%
  YoY % -9.76% -13.99% -7.34% -17.03% -2.79% -10.03% -
  Horiz. % 52.19% 57.84% 67.24% 72.57% 87.46% 89.97% 100.00%
EPS -1.93 -2.66 -4.46 -3.32 -0.85 -0.91 0.43 -
  YoY % 27.44% 40.36% -34.34% -290.59% 6.59% -311.63% -
  Horiz. % -448.84% -618.60% -1,037.21% -772.09% -197.67% -211.63% 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 0.1100 0.1263 0.0334 0.0661 0.0914 0.0964 0.1295 -2.68%
  YoY % -12.91% 278.14% -49.47% -27.68% -5.19% -25.56% -
  Horiz. % 84.94% 97.53% 25.79% 51.04% 70.58% 74.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1800 0.2250 0.2800 0.0950 0.1750 0.3900 0.3400 -
P/RPS 5.40 5.92 3.63 1.04 1.59 3.45 2.30 15.28%
  YoY % -8.78% 63.09% 249.04% -34.59% -53.91% 50.00% -
  Horiz. % 234.78% 257.39% 157.83% 45.22% 69.13% 150.00% 100.00%
P/EPS -9.35 -8.22 -3.50 -1.45 -10.44 -21.85 34.03 -
  YoY % -13.75% -134.86% -141.38% 86.11% 52.22% -164.21% -
  Horiz. % -27.48% -24.16% -10.29% -4.26% -30.68% -64.21% 100.00%
EY -10.69 -12.17 -28.61 -68.86 -9.58 -4.58 2.94 -
  YoY % 12.16% 57.46% 58.45% -618.79% -109.17% -255.78% -
  Horiz. % -363.61% -413.95% -973.13% -2,342.18% -325.85% -155.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.95 -
  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 1.64 1.73 4.67 0.73 0.97 2.05 1.13 6.40%
  YoY % -5.20% -62.96% 539.73% -24.74% -52.68% 81.42% -
  Horiz. % 145.13% 153.10% 413.27% 64.60% 85.84% 181.42% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 -
Price 0.1700 0.2750 0.2500 0.1400 0.1350 0.3700 0.3650 -
P/RPS 5.10 7.23 3.24 1.54 1.23 3.27 2.47 12.84%
  YoY % -29.46% 123.15% 110.39% 25.20% -62.39% 32.39% -
  Horiz. % 206.48% 292.71% 131.17% 62.35% 49.80% 132.39% 100.00%
P/EPS -8.83 -10.04 -3.12 -2.14 -8.05 -20.73 36.53 -
  YoY % 12.05% -221.79% -45.79% 73.42% 61.17% -156.75% -
  Horiz. % -24.17% -27.48% -8.54% -5.86% -22.04% -56.75% 100.00%
EY -11.32 -9.96 -32.04 -46.73 -12.42 -4.83 2.74 -
  YoY % -13.65% 68.91% 31.44% -276.25% -157.14% -276.28% -
  Horiz. % -413.14% -363.50% -1,169.34% -1,705.47% -453.28% -176.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
  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 1.55 2.12 4.17 1.08 0.75 1.95 1.22 4.07%
  YoY % -26.89% -49.16% 286.11% 44.00% -61.54% 59.84% -
  Horiz. % 127.05% 173.77% 341.80% 88.52% 61.48% 159.84% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers