Highlights

[CUSCAPI] YoY TTM Result on 2013-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -105.40%    YoY -     -103.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 39,173 46,372 51,248 50,038 59,513 53,327 46,832 -2.93%
  YoY % -15.52% -9.51% 2.42% -15.92% 11.60% 13.87% -
  Horiz. % 83.65% 99.02% 109.43% 106.85% 127.08% 113.87% 100.00%
PBT -29,944 -6,375 -7,982 76 6,762 11,122 6,991 -
  YoY % -369.71% 20.13% -10,602.63% -98.88% -39.20% 59.09% -
  Horiz. % -428.32% -91.19% -114.18% 1.09% 96.72% 159.09% 100.00%
Tax 161 -383 -731 -245 -187 -138 -982 -
  YoY % 142.04% 47.61% -198.37% -31.02% -35.51% 85.95% -
  Horiz. % -16.40% 39.00% 74.44% 24.95% 19.04% 14.05% 100.00%
NP -29,783 -6,758 -8,713 -169 6,575 10,984 6,009 -
  YoY % -340.71% 22.44% -5,055.62% -102.57% -40.14% 82.79% -
  Horiz. % -495.64% -112.46% -145.00% -2.81% 109.42% 182.79% 100.00%
NP to SH -29,783 -6,584 -8,890 -200 6,575 10,984 6,009 -
  YoY % -352.35% 25.94% -4,345.00% -103.04% -40.14% 82.79% -
  Horiz. % -495.64% -109.57% -147.94% -3.33% 109.42% 182.79% 100.00%
Tax Rate - % - % - % 322.37 % 2.77 % 1.24 % 14.05 % -
  YoY % 0.00% 0.00% 0.00% 11,537.91% 123.39% -91.17% -
  Horiz. % 0.00% 0.00% 0.00% 2,294.45% 19.72% 8.83% 100.00%
Total Cost 68,956 53,130 59,961 50,207 52,938 42,343 40,823 9.12%
  YoY % 29.79% -11.39% 19.43% -5.16% 25.02% 3.72% -
  Horiz. % 168.91% 130.15% 146.88% 122.99% 129.68% 103.72% 100.00%
Net Worth 52,229 82,610 82,354 107,615 61,611 46,899 39,865 4.60%
  YoY % -36.78% 0.31% -23.47% 74.67% 31.37% 17.65% -
  Horiz. % 131.01% 207.22% 206.58% 269.95% 154.55% 117.65% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 0 0 0 3,718 3,697 6,231 0 -
  YoY % 0.00% 0.00% 0.00% 0.57% -40.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 59.67% 59.34% 100.00% -
Div Payout % - % - % - % - % 56.24 % 56.74 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.88% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.12% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,229 82,610 82,354 107,615 61,611 46,899 39,865 4.60%
  YoY % -36.78% 0.31% -23.47% 74.67% 31.37% 17.65% -
  Horiz. % 131.01% 207.22% 206.58% 269.95% 154.55% 117.65% 100.00%
NOSH 435,247 434,794 433,444 430,461 246,444 223,333 221,475 11.91%
  YoY % 0.10% 0.31% 0.69% 74.67% 10.35% 0.84% -
  Horiz. % 196.52% 196.32% 195.71% 194.36% 111.27% 100.84% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -76.03 % -14.57 % -17.00 % -0.34 % 11.05 % 20.60 % 12.83 % -
  YoY % -421.83% 14.29% -4,900.00% -103.08% -46.36% 60.56% -
  Horiz. % -592.60% -113.56% -132.50% -2.65% 86.13% 160.56% 100.00%
ROE -57.02 % -7.97 % -10.79 % -0.19 % 10.67 % 23.42 % 15.07 % -
  YoY % -615.43% 26.14% -5,578.95% -101.78% -54.44% 55.41% -
  Horiz. % -378.37% -52.89% -71.60% -1.26% 70.80% 155.41% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.00 10.67 11.82 11.62 24.15 23.88 21.15 -13.26%
  YoY % -15.65% -9.73% 1.72% -51.88% 1.13% 12.91% -
  Horiz. % 42.55% 50.45% 55.89% 54.94% 114.18% 112.91% 100.00%
EPS -6.84 -1.51 -2.05 -0.05 2.67 4.92 2.71 -
  YoY % -352.98% 26.34% -4,000.00% -101.87% -45.73% 81.55% -
  Horiz. % -252.40% -55.72% -75.65% -1.85% 98.52% 181.55% 100.00%
DPS 0.00 0.00 0.00 0.86 1.50 2.80 0.00 -
  YoY % 0.00% 0.00% 0.00% -42.67% -46.43% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.71% 53.57% 100.00% -
NAPS 0.1200 0.1900 0.1900 0.2500 0.2500 0.2100 0.1800 -6.53%
  YoY % -36.84% 0.00% -24.00% 0.00% 19.05% 16.67% -
  Horiz. % 66.67% 105.56% 105.56% 138.89% 138.89% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.56 5.40 5.96 5.82 6.93 6.21 5.45 -2.93%
  YoY % -15.56% -9.40% 2.41% -16.02% 11.59% 13.94% -
  Horiz. % 83.67% 99.08% 109.36% 106.79% 127.16% 113.94% 100.00%
EPS -3.47 -0.77 -1.03 -0.02 0.77 1.28 0.70 -
  YoY % -350.65% 25.24% -5,050.00% -102.60% -39.84% 82.86% -
  Horiz. % -495.71% -110.00% -147.14% -2.86% 110.00% 182.86% 100.00%
DPS 0.00 0.00 0.00 0.43 0.43 0.73 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -41.10% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 58.90% 58.90% 100.00% -
NAPS 0.0608 0.0961 0.0958 0.1252 0.0717 0.0546 0.0464 4.60%
  YoY % -36.73% 0.31% -23.48% 74.62% 31.32% 17.67% -
  Horiz. % 131.03% 207.11% 206.47% 269.83% 154.53% 117.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1300 0.1350 0.2950 0.3950 0.3400 0.4100 0.1700 -
P/RPS 1.44 1.27 2.50 3.40 1.41 1.72 0.80 10.28%
  YoY % 13.39% -49.20% -26.47% 141.13% -18.02% 115.00% -
  Horiz. % 180.00% 158.75% 312.50% 425.00% 176.25% 215.00% 100.00%
P/EPS -1.90 -8.92 -14.38 -850.16 12.74 8.34 6.27 -
  YoY % 78.70% 37.97% 98.31% -6,773.16% 52.76% 33.01% -
  Horiz. % -30.30% -142.26% -229.35% -13,559.17% 203.19% 133.01% 100.00%
EY -52.64 -11.22 -6.95 -0.12 7.85 12.00 15.96 -
  YoY % -369.16% -61.44% -5,691.67% -101.53% -34.58% -24.81% -
  Horiz. % -329.82% -70.30% -43.55% -0.75% 49.19% 75.19% 100.00%
DY 0.00 0.00 0.00 2.19 4.41 6.83 0.00 -
  YoY % 0.00% 0.00% 0.00% -50.34% -35.43% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 32.06% 64.57% 100.00% -
P/NAPS 1.08 0.71 1.55 1.58 1.36 1.95 0.94 2.34%
  YoY % 52.11% -54.19% -1.90% 16.18% -30.26% 107.45% -
  Horiz. % 114.89% 75.53% 164.89% 168.09% 144.68% 207.45% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 -
Price 0.1200 0.1550 0.2100 0.4150 0.3500 0.4400 0.2300 -
P/RPS 1.33 1.45 1.78 3.57 1.45 1.84 1.09 3.37%
  YoY % -8.28% -18.54% -50.14% 146.21% -21.20% 68.81% -
  Horiz. % 122.02% 133.03% 163.30% 327.52% 133.03% 168.81% 100.00%
P/EPS -1.75 -10.24 -10.24 -893.21 13.12 8.95 8.48 -
  YoY % 82.91% 0.00% 98.85% -6,908.00% 46.59% 5.54% -
  Horiz. % -20.64% -120.75% -120.75% -10,533.14% 154.72% 105.54% 100.00%
EY -57.02 -9.77 -9.77 -0.11 7.62 11.18 11.80 -
  YoY % -483.62% 0.00% -8,781.82% -101.44% -31.84% -5.25% -
  Horiz. % -483.22% -82.80% -82.80% -0.93% 64.58% 94.75% 100.00%
DY 0.00 0.00 0.00 2.08 4.29 6.36 0.00 -
  YoY % 0.00% 0.00% 0.00% -51.52% -32.55% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 32.70% 67.45% 100.00% -
P/NAPS 1.00 0.82 1.11 1.66 1.40 2.10 1.28 -4.03%
  YoY % 21.95% -26.13% -33.13% 18.57% -33.33% 64.06% -
  Horiz. % 78.12% 64.06% 86.72% 129.69% 109.38% 164.06% 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.
 


 

220  189  455  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.31+0.01 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers