Highlights

[CUSCAPI] YoY TTM Result on 2016-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -4.27%    YoY -     -352.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 22,089 31,183 35,271 39,173 46,372 51,248 50,038 -11.81%
  YoY % -29.16% -11.59% -9.96% -15.52% -9.51% 2.42% -
  Horiz. % 44.14% 62.32% 70.49% 78.29% 92.67% 102.42% 100.00%
PBT -13,882 -23,225 -38,345 -29,944 -6,375 -7,982 76 -
  YoY % 40.23% 39.43% -28.06% -369.71% 20.13% -10,602.63% -
  Horiz. % -18,265.79% -30,559.21% -50,453.95% -39,400.00% -8,388.16% -10,502.63% 100.00%
Tax 40 282 -401 161 -383 -731 -245 -
  YoY % -85.82% 170.32% -349.07% 142.04% 47.61% -198.37% -
  Horiz. % -16.33% -115.10% 163.67% -65.71% 156.33% 298.37% 100.00%
NP -13,842 -22,943 -38,746 -29,783 -6,758 -8,713 -169 96.87%
  YoY % 39.67% 40.79% -30.09% -340.71% 22.44% -5,055.62% -
  Horiz. % 8,190.53% 13,575.74% 22,926.63% 17,623.08% 3,998.82% 5,155.62% 100.00%
NP to SH -13,822 -22,943 -38,746 -29,783 -6,584 -8,890 -200 91.79%
  YoY % 39.76% 40.79% -30.09% -352.35% 25.94% -4,345.00% -
  Horiz. % 6,911.00% 11,471.50% 19,373.00% 14,891.50% 3,292.00% 4,445.00% 100.00%
Tax Rate - % - % - % - % - % - % 322.37 % -
  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 35,931 54,126 74,017 68,956 53,130 59,961 50,207 -5.01%
  YoY % -33.62% -26.87% 7.34% 29.79% -11.39% 19.43% -
  Horiz. % 71.57% 107.81% 147.42% 137.34% 105.82% 119.43% 100.00%
Net Worth 81,630 100,206 24,175 52,229 82,610 82,354 107,615 -4.16%
  YoY % -18.54% 314.50% -53.71% -36.78% 0.31% -23.47% -
  Horiz. % 75.85% 93.12% 22.46% 48.53% 76.76% 76.53% 100.00%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 81,630 100,206 24,175 52,229 82,610 82,354 107,615 -4.16%
  YoY % -18.54% 314.50% -53.71% -36.78% 0.31% -23.47% -
  Horiz. % 75.85% 93.12% 22.46% 48.53% 76.76% 76.53% 100.00%
NOSH 859,269 835,053 483,500 435,247 434,794 433,444 430,461 11.21%
  YoY % 2.90% 72.71% 11.09% 0.10% 0.31% 0.69% -
  Horiz. % 199.62% 193.99% 112.32% 101.11% 101.01% 100.69% 100.00%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -62.66 % -73.58 % -109.85 % -76.03 % -14.57 % -17.00 % -0.34 % 123.01%
  YoY % 14.84% 33.02% -44.48% -421.83% 14.29% -4,900.00% -
  Horiz. % 18,429.41% 21,641.18% 32,308.82% 22,361.76% 4,285.29% 5,000.00% 100.00%
ROE -16.93 % -22.90 % -160.27 % -57.02 % -7.97 % -10.79 % -0.19 % 99.43%
  YoY % 26.07% 85.71% -181.08% -615.43% 26.14% -5,578.95% -
  Horiz. % 8,910.53% 12,052.63% 84,352.64% 30,010.53% 4,194.74% 5,678.95% 100.00%
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.57 3.73 7.29 9.00 10.67 11.82 11.62 -20.70%
  YoY % -31.10% -48.83% -19.00% -15.65% -9.73% 1.72% -
  Horiz. % 22.12% 32.10% 62.74% 77.45% 91.82% 101.72% 100.00%
EPS -1.61 -2.75 -8.01 -6.84 -1.51 -2.05 -0.05 70.54%
  YoY % 41.45% 65.67% -17.11% -352.98% 26.34% -4,000.00% -
  Horiz. % 3,220.00% 5,500.00% 16,020.00% 13,680.00% 3,020.00% 4,100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
  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 0.0950 0.1200 0.0500 0.1200 0.1900 0.1900 0.2500 -13.82%
  YoY % -20.83% 140.00% -58.33% -36.84% 0.00% -24.00% -
  Horiz. % 38.00% 48.00% 20.00% 48.00% 76.00% 76.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,884
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.34 3.30 3.73 4.15 4.91 5.42 5.30 -11.81%
  YoY % -29.09% -11.53% -10.12% -15.48% -9.41% 2.26% -
  Horiz. % 44.15% 62.26% 70.38% 78.30% 92.64% 102.26% 100.00%
EPS -1.46 -2.43 -4.10 -3.15 -0.70 -0.94 -0.02 93.41%
  YoY % 39.92% 40.73% -30.16% -350.00% 25.53% -4,600.00% -
  Horiz. % 7,300.00% 12,150.00% 20,500.00% 15,750.00% 3,500.00% 4,700.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.0864 0.1061 0.0256 0.0553 0.0874 0.0872 0.1139 -4.16%
  YoY % -18.57% 314.45% -53.71% -36.73% 0.23% -23.44% -
  Horiz. % 75.86% 93.15% 22.48% 48.55% 76.73% 76.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0850 0.2900 0.2800 0.1300 0.1350 0.2950 0.3950 -
P/RPS 3.31 7.77 3.84 1.44 1.27 2.50 3.40 -0.41%
  YoY % -57.40% 102.34% 166.67% 13.39% -49.20% -26.47% -
  Horiz. % 97.35% 228.53% 112.94% 42.35% 37.35% 73.53% 100.00%
P/EPS -5.28 -10.56 -3.49 -1.90 -8.92 -14.38 -850.16 -54.22%
  YoY % 50.00% -202.58% -83.68% 78.70% 37.97% 98.31% -
  Horiz. % 0.62% 1.24% 0.41% 0.22% 1.05% 1.69% 100.00%
EY -18.92 -9.47 -28.62 -52.64 -11.22 -6.95 -0.12 117.72%
  YoY % -99.79% 66.91% 45.63% -369.16% -61.44% -5,691.67% -
  Horiz. % 15,766.67% 7,891.67% 23,850.00% 43,866.66% 9,350.00% 5,791.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
  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 0.89 2.42 5.60 1.08 0.71 1.55 1.58 -8.45%
  YoY % -63.22% -56.79% 418.52% 52.11% -54.19% -1.90% -
  Horiz. % 56.33% 153.16% 354.43% 68.35% 44.94% 98.10% 100.00%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/06/20 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 -
Price 0.1150 0.2150 0.4350 0.1200 0.1550 0.2100 0.4150 -
P/RPS 4.47 5.76 5.96 1.33 1.45 1.78 3.57 3.52%
  YoY % -22.40% -3.36% 348.12% -8.28% -18.54% -50.14% -
  Horiz. % 125.21% 161.34% 166.95% 37.25% 40.62% 49.86% 100.00%
P/EPS -7.15 -7.83 -5.43 -1.75 -10.24 -10.24 -893.21 -52.40%
  YoY % 8.68% -44.20% -210.29% 82.91% 0.00% 98.85% -
  Horiz. % 0.80% 0.88% 0.61% 0.20% 1.15% 1.15% 100.00%
EY -13.99 -12.78 -18.42 -57.02 -9.77 -9.77 -0.11 110.65%
  YoY % -9.47% 30.62% 67.70% -483.62% 0.00% -8,781.82% -
  Horiz. % 12,718.18% 11,618.18% 16,745.46% 51,836.36% 8,881.82% 8,881.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
  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 1.21 1.79 8.70 1.00 0.82 1.11 1.66 -4.75%
  YoY % -32.40% -79.43% 770.00% 21.95% -26.13% -33.13% -
  Horiz. % 72.89% 107.83% 524.10% 60.24% 49.40% 66.87% 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.
 


TOP ARTICLES

1. Inflation theme stocks, or what to do as the world crashes Investing theory 7 - mental models
2. Everything about Face Masks - Koon Yew Yin Koon Yew Yin's Blog
3. Problems at cruise operators Genting Hong Kong could cause major financial trouble for three Malaysian banks save malaysia!
4. MBL - Concealing A Material Transaction and Its CASH (Part 6) MBL - What the hell are you doing?
5. Najib irked by “farewell” message to Dr M attributed to him, slams gutter politics save malaysia!
6. 23012022 #DNEX 突破0.97, 可以站稳吗?聊聊星期一开市要如何操作 . 盘后技术分析简评. Double Swords 双剑论股
7. 23012022 #TENAGA 有机会跌破9块吗? 简单估值找便宜价,配合技术分析找买点. 心中有价, 交易不会慌. Double Swords 双剑论股
8. 23012022 #FRONTKN 耐心等待好价钱. 简单估值找便宜价,配合技术分析找买点. 心中有价, 交易不会慌. Double Swords 双剑论股
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
 
 

374  393  584  1525 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.985+0.02 
 SMTRACK 0.19-0.03 
 G3 0.080.00 
 SAPNRG 0.045-0.005 
 MATANG 0.10+0.01 
 AGES 0.0250.00 
 INARI 3.24-0.05 
 WIDAD 0.375+0.005 
 CUSCAPI 0.425+0.03 
 ATAIMS 0.495-0.025 
PARTNERS & BROKERS