Highlights

[CUSCAPI] YoY TTM Result on 2017-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     2.14%    YoY -     -34.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,446 26,053 31,745 36,846 39,753 47,918 49,330 -21.22%
  YoY % -59.90% -17.93% -13.84% -7.31% -17.04% -2.86% -
  Horiz. % 21.18% 52.81% 64.35% 74.69% 80.59% 97.14% 100.00%
PBT -18,780 -8,965 -23,138 -37,891 -28,769 -7,028 -6,776 16.95%
  YoY % -109.48% 61.25% 38.94% -31.71% -309.35% -3.72% -
  Horiz. % 277.15% 132.31% 341.47% 559.19% 424.57% 103.72% 100.00%
Tax -120 40 276 -416 207 -433 -858 -26.08%
  YoY % -400.00% -85.51% 166.35% -300.97% 147.81% 49.53% -
  Horiz. % 13.99% -4.66% -32.17% 48.48% -24.13% 50.47% 100.00%
NP -18,900 -8,925 -22,862 -38,307 -28,562 -7,461 -7,634 14.94%
  YoY % -111.76% 60.96% 40.32% -34.12% -282.82% 2.27% -
  Horiz. % 247.58% 116.91% 299.48% 501.79% 374.14% 97.73% 100.00%
NP to SH -18,837 -8,924 -22,862 -38,307 -28,562 -7,311 -7,787 14.53%
  YoY % -111.08% 60.97% 40.32% -34.12% -290.67% 6.11% -
  Horiz. % 241.90% 114.60% 293.59% 491.94% 366.79% 93.89% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,346 34,978 54,607 75,153 68,315 55,379 56,964 -9.69%
  YoY % -16.10% -35.95% -27.34% 10.01% 23.36% -2.78% -
  Horiz. % 51.52% 61.40% 95.86% 131.93% 119.93% 97.22% 100.00%
Net Worth 69,600 85,926 108,556 28,693 56,756 78,516 82,874 -2.65%
  YoY % -19.00% -20.85% 278.34% -49.45% -27.71% -5.26% -
  Horiz. % 83.98% 103.68% 130.99% 34.62% 68.48% 94.74% 100.00%
Dividend
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 69,600 85,926 108,556 28,693 56,756 78,516 82,874 -2.65%
  YoY % -19.00% -20.85% 278.34% -49.45% -27.71% -5.26% -
  Horiz. % 83.98% 103.68% 130.99% 34.62% 68.48% 94.74% 100.00%
NOSH 859,269 859,269 835,053 478,217 436,588 436,202 436,184 10.98%
  YoY % 0.00% 2.90% 74.62% 9.54% 0.09% 0.00% -
  Horiz. % 197.00% 197.00% 191.45% 109.64% 100.09% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -180.93 % -34.26 % -72.02 % -103.97 % -71.85 % -15.57 % -15.48 % 45.89%
  YoY % -428.11% 52.43% 30.73% -44.70% -361.46% -0.58% -
  Horiz. % 1,168.80% 221.32% 465.25% 671.64% 464.15% 100.58% 100.00%
ROE -27.06 % -10.39 % -21.06 % -133.51 % -50.32 % -9.31 % -9.40 % 17.64%
  YoY % -160.44% 50.66% 84.23% -165.32% -440.49% 0.96% -
  Horiz. % 287.87% 110.53% 224.04% 1,420.32% 535.32% 99.04% 100.00%
Per Share
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.22 3.03 3.80 7.70 9.11 10.99 11.31 -28.97%
  YoY % -59.74% -20.26% -50.65% -15.48% -17.11% -2.83% -
  Horiz. % 10.79% 26.79% 33.60% 68.08% 80.55% 97.17% 100.00%
EPS -2.19 -1.04 -2.74 -8.01 -6.54 -1.68 -1.79 3.15%
  YoY % -110.58% 62.04% 65.79% -22.48% -289.29% 6.15% -
  Horiz. % 122.35% 58.10% 153.07% 447.49% 365.36% 93.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0810 0.1000 0.1300 0.0600 0.1300 0.1800 0.1900 -12.28%
  YoY % -19.00% -23.08% 116.67% -53.85% -27.78% -5.26% -
  Horiz. % 42.63% 52.63% 68.42% 31.58% 68.42% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.22 3.03 3.69 4.29 4.63 5.58 5.74 -21.17%
  YoY % -59.74% -17.89% -13.99% -7.34% -17.03% -2.79% -
  Horiz. % 21.25% 52.79% 64.29% 74.74% 80.66% 97.21% 100.00%
EPS -2.19 -1.04 -2.66 -4.46 -3.32 -0.85 -0.91 14.44%
  YoY % -110.58% 60.90% 40.36% -34.34% -290.59% 6.59% -
  Horiz. % 240.66% 114.29% 292.31% 490.11% 364.84% 93.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0810 0.1000 0.1263 0.0334 0.0661 0.0914 0.0964 -2.64%
  YoY % -19.00% -20.82% 278.14% -49.47% -27.68% -5.19% -
  Horiz. % 84.02% 103.73% 131.02% 34.65% 68.57% 94.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1250 0.1800 0.2250 0.2800 0.0950 0.1750 0.3900 -
P/RPS 10.28 5.94 5.92 3.63 1.04 1.59 3.45 18.26%
  YoY % 73.06% 0.34% 63.09% 249.04% -34.59% -53.91% -
  Horiz. % 297.97% 172.17% 171.59% 105.22% 30.14% 46.09% 100.00%
P/EPS -5.70 -17.33 -8.22 -3.50 -1.45 -10.44 -21.85 -18.65%
  YoY % 67.11% -110.83% -134.86% -141.38% 86.11% 52.22% -
  Horiz. % 26.09% 79.31% 37.62% 16.02% 6.64% 47.78% 100.00%
EY -17.54 -5.77 -12.17 -28.61 -68.86 -9.58 -4.58 22.91%
  YoY % -203.99% 52.59% 57.46% 58.45% -618.79% -109.17% -
  Horiz. % 382.97% 125.98% 265.72% 624.67% 1,503.49% 209.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.80 1.73 4.67 0.73 0.97 2.05 -4.30%
  YoY % -14.44% 4.05% -62.96% 539.73% -24.74% -52.68% -
  Horiz. % 75.12% 87.80% 84.39% 227.80% 35.61% 47.32% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 26/02/20 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 -
Price 0.2700 0.1200 0.2750 0.2500 0.1400 0.1350 0.3700 -
P/RPS 22.21 3.96 7.23 3.24 1.54 1.23 3.27 34.22%
  YoY % 460.86% -45.23% 123.15% 110.39% 25.20% -62.39% -
  Horiz. % 679.20% 121.10% 221.10% 99.08% 47.09% 37.61% 100.00%
P/EPS -12.32 -11.55 -10.04 -3.12 -2.14 -8.05 -20.73 -7.68%
  YoY % -6.67% -15.04% -221.79% -45.79% 73.42% 61.17% -
  Horiz. % 59.43% 55.72% 48.43% 15.05% 10.32% 38.83% 100.00%
EY -8.12 -8.65 -9.96 -32.04 -46.73 -12.42 -4.83 8.31%
  YoY % 6.13% 13.15% 68.91% 31.44% -276.25% -157.14% -
  Horiz. % 168.12% 179.09% 206.21% 663.35% 967.49% 257.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.33 1.20 2.12 4.17 1.08 0.75 1.95 8.57%
  YoY % 177.50% -43.40% -49.16% 286.11% 44.00% -61.54% -
  Horiz. % 170.77% 61.54% 108.72% 213.85% 55.38% 38.46% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS