Highlights

[CUSCAPI] YoY TTM Result on 2015-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     9.94%    YoY -     25.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 31,183 35,271 39,173 46,372 51,248 50,038 59,513 -10.21%
  YoY % -11.59% -9.96% -15.52% -9.51% 2.42% -15.92% -
  Horiz. % 52.40% 59.27% 65.82% 77.92% 86.11% 84.08% 100.00%
PBT -23,225 -38,345 -29,944 -6,375 -7,982 76 6,762 -
  YoY % 39.43% -28.06% -369.71% 20.13% -10,602.63% -98.88% -
  Horiz. % -343.46% -567.07% -442.83% -94.28% -118.04% 1.12% 100.00%
Tax 282 -401 161 -383 -731 -245 -187 -
  YoY % 170.32% -349.07% 142.04% 47.61% -198.37% -31.02% -
  Horiz. % -150.80% 214.44% -86.10% 204.81% 390.91% 131.02% 100.00%
NP -22,943 -38,746 -29,783 -6,758 -8,713 -169 6,575 -
  YoY % 40.79% -30.09% -340.71% 22.44% -5,055.62% -102.57% -
  Horiz. % -348.94% -589.29% -452.97% -102.78% -132.52% -2.57% 100.00%
NP to SH -22,943 -38,746 -29,783 -6,584 -8,890 -200 6,575 -
  YoY % 40.79% -30.09% -352.35% 25.94% -4,345.00% -103.04% -
  Horiz. % -348.94% -589.29% -452.97% -100.14% -135.21% -3.04% 100.00%
Tax Rate - % - % - % - % - % 322.37 % 2.77 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11,537.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 11,637.91% 100.00%
Total Cost 54,126 74,017 68,956 53,130 59,961 50,207 52,938 0.37%
  YoY % -26.87% 7.34% 29.79% -11.39% 19.43% -5.16% -
  Horiz. % 102.24% 139.82% 130.26% 100.36% 113.27% 94.84% 100.00%
Net Worth 100,206 24,175 52,229 82,610 82,354 107,615 61,611 8.44%
  YoY % 314.50% -53.71% -36.78% 0.31% -23.47% 74.67% -
  Horiz. % 162.64% 39.24% 84.77% 134.08% 133.67% 174.67% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 3,718 3,697 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.57% 100.00%
Div Payout % - % - % - % - % - % - % 56.24 % -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 100,206 24,175 52,229 82,610 82,354 107,615 61,611 8.44%
  YoY % 314.50% -53.71% -36.78% 0.31% -23.47% 74.67% -
  Horiz. % 162.64% 39.24% 84.77% 134.08% 133.67% 174.67% 100.00%
NOSH 835,053 483,500 435,247 434,794 433,444 430,461 246,444 22.54%
  YoY % 72.71% 11.09% 0.10% 0.31% 0.69% 74.67% -
  Horiz. % 338.84% 196.19% 176.61% 176.43% 175.88% 174.67% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -73.58 % -109.85 % -76.03 % -14.57 % -17.00 % -0.34 % 11.05 % -
  YoY % 33.02% -44.48% -421.83% 14.29% -4,900.00% -103.08% -
  Horiz. % -665.88% -994.12% -688.05% -131.86% -153.85% -3.08% 100.00%
ROE -22.90 % -160.27 % -57.02 % -7.97 % -10.79 % -0.19 % 10.67 % -
  YoY % 85.71% -181.08% -615.43% 26.14% -5,578.95% -101.78% -
  Horiz. % -214.62% -1,502.06% -534.40% -74.70% -101.12% -1.78% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.73 7.29 9.00 10.67 11.82 11.62 24.15 -26.74%
  YoY % -48.83% -19.00% -15.65% -9.73% 1.72% -51.88% -
  Horiz. % 15.45% 30.19% 37.27% 44.18% 48.94% 48.12% 100.00%
EPS -2.75 -8.01 -6.84 -1.51 -2.05 -0.05 2.67 -
  YoY % 65.67% -17.11% -352.98% 26.34% -4,000.00% -101.87% -
  Horiz. % -103.00% -300.00% -256.18% -56.55% -76.78% -1.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.86 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -42.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 57.33% 100.00%
NAPS 0.1200 0.0500 0.1200 0.1900 0.1900 0.2500 0.2500 -11.51%
  YoY % 140.00% -58.33% -36.84% 0.00% -24.00% 0.00% -
  Horiz. % 48.00% 20.00% 48.00% 76.00% 76.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,884
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.30 3.73 4.15 4.91 5.42 5.30 6.30 -10.21%
  YoY % -11.53% -10.12% -15.48% -9.41% 2.26% -15.87% -
  Horiz. % 52.38% 59.21% 65.87% 77.94% 86.03% 84.13% 100.00%
EPS -2.43 -4.10 -3.15 -0.70 -0.94 -0.02 0.70 -
  YoY % 40.73% -30.16% -350.00% 25.53% -4,600.00% -102.86% -
  Horiz. % -347.14% -585.71% -450.00% -100.00% -134.29% -2.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1061 0.0256 0.0553 0.0874 0.0872 0.1139 0.0652 8.45%
  YoY % 314.45% -53.71% -36.73% 0.23% -23.44% 74.69% -
  Horiz. % 162.73% 39.26% 84.82% 134.05% 133.74% 174.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2900 0.2800 0.1300 0.1350 0.2950 0.3950 0.3400 -
P/RPS 7.77 3.84 1.44 1.27 2.50 3.40 1.41 32.89%
  YoY % 102.34% 166.67% 13.39% -49.20% -26.47% 141.13% -
  Horiz. % 551.06% 272.34% 102.13% 90.07% 177.30% 241.13% 100.00%
P/EPS -10.56 -3.49 -1.90 -8.92 -14.38 -850.16 12.74 -
  YoY % -202.58% -83.68% 78.70% 37.97% 98.31% -6,773.16% -
  Horiz. % -82.89% -27.39% -14.91% -70.02% -112.87% -6,673.16% 100.00%
EY -9.47 -28.62 -52.64 -11.22 -6.95 -0.12 7.85 -
  YoY % 66.91% 45.63% -369.16% -61.44% -5,691.67% -101.53% -
  Horiz. % -120.64% -364.59% -670.57% -142.93% -88.54% -1.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.19 4.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 49.66% 100.00%
P/NAPS 2.42 5.60 1.08 0.71 1.55 1.58 1.36 10.08%
  YoY % -56.79% 418.52% 52.11% -54.19% -1.90% 16.18% -
  Horiz. % 177.94% 411.76% 79.41% 52.21% 113.97% 116.18% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 21/11/12 -
Price 0.2150 0.4350 0.1200 0.1550 0.2100 0.4150 0.3500 -
P/RPS 5.76 5.96 1.33 1.45 1.78 3.57 1.45 25.83%
  YoY % -3.36% 348.12% -8.28% -18.54% -50.14% 146.21% -
  Horiz. % 397.24% 411.03% 91.72% 100.00% 122.76% 246.21% 100.00%
P/EPS -7.83 -5.43 -1.75 -10.24 -10.24 -893.21 13.12 -
  YoY % -44.20% -210.29% 82.91% 0.00% 98.85% -6,908.00% -
  Horiz. % -59.68% -41.39% -13.34% -78.05% -78.05% -6,808.00% 100.00%
EY -12.78 -18.42 -57.02 -9.77 -9.77 -0.11 7.62 -
  YoY % 30.62% 67.70% -483.62% 0.00% -8,781.82% -101.44% -
  Horiz. % -167.72% -241.73% -748.29% -128.22% -128.22% -1.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.08 4.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -51.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 48.48% 100.00%
P/NAPS 1.79 8.70 1.00 0.82 1.11 1.66 1.40 4.18%
  YoY % -79.43% 770.00% 21.95% -26.13% -33.13% 18.57% -
  Horiz. % 127.86% 621.43% 71.43% 58.57% 79.29% 118.57% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS