Highlights

[CUSCAPI] YoY TTM Result on 2018-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -0.35%    YoY -     40.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 26,283 31,183 35,271 39,173 46,372 51,248 50,038 -10.17%
  YoY % -15.71% -11.59% -9.96% -15.52% -9.51% 2.42% -
  Horiz. % 52.53% 62.32% 70.49% 78.29% 92.67% 102.42% 100.00%
PBT -15,138 -23,225 -38,345 -29,944 -6,375 -7,982 76 -
  YoY % 34.82% 39.43% -28.06% -369.71% 20.13% -10,602.63% -
  Horiz. % -19,918.42% -30,559.21% -50,453.95% -39,400.00% -8,388.16% -10,502.63% 100.00%
Tax -588 282 -401 161 -383 -731 -245 15.70%
  YoY % -308.51% 170.32% -349.07% 142.04% 47.61% -198.37% -
  Horiz. % 240.00% -115.10% 163.67% -65.71% 156.33% 298.37% 100.00%
NP -15,726 -22,943 -38,746 -29,783 -6,758 -8,713 -169 112.80%
  YoY % 31.46% 40.79% -30.09% -340.71% 22.44% -5,055.62% -
  Horiz. % 9,305.33% 13,575.74% 22,926.63% 17,623.08% 3,998.82% 5,155.62% 100.00%
NP to SH -15,726 -22,943 -38,746 -29,783 -6,584 -8,890 -200 106.91%
  YoY % 31.46% 40.79% -30.09% -352.35% 25.94% -4,345.00% -
  Horiz. % 7,863.00% 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 42,009 54,126 74,017 68,956 53,130 59,961 50,207 -2.93%
  YoY % -22.39% -26.87% 7.34% 29.79% -11.39% 19.43% -
  Horiz. % 83.67% 107.81% 147.42% 137.34% 105.82% 119.43% 100.00%
Net Worth 94,519 100,206 24,175 52,229 82,610 82,354 107,615 -2.14%
  YoY % -5.68% 314.50% -53.71% -36.78% 0.31% -23.47% -
  Horiz. % 87.83% 93.12% 22.46% 48.53% 76.76% 76.53% 100.00%
Dividend
30/09/19 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 94,519 100,206 24,175 52,229 82,610 82,354 107,615 -2.14%
  YoY % -5.68% 314.50% -53.71% -36.78% 0.31% -23.47% -
  Horiz. % 87.83% 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 12.20%
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -59.83 % -73.58 % -109.85 % -76.03 % -14.57 % -17.00 % -0.34 % 136.63%
  YoY % 18.69% 33.02% -44.48% -421.83% 14.29% -4,900.00% -
  Horiz. % 17,597.06% 21,641.18% 32,308.82% 22,361.76% 4,285.29% 5,000.00% 100.00%
ROE -16.64 % -22.90 % -160.27 % -57.02 % -7.97 % -10.79 % -0.19 % 110.66%
  YoY % 27.34% 85.71% -181.08% -615.43% 26.14% -5,578.95% -
  Horiz. % 8,757.89% 12,052.63% 84,352.64% 30,010.53% 4,194.74% 5,678.95% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.06 3.73 7.29 9.00 10.67 11.82 11.62 -19.93%
  YoY % -17.96% -48.83% -19.00% -15.65% -9.73% 1.72% -
  Horiz. % 26.33% 32.10% 62.74% 77.45% 91.82% 101.72% 100.00%
EPS -1.83 -2.75 -8.01 -6.84 -1.51 -2.05 -0.05 82.16%
  YoY % 33.45% 65.67% -17.11% -352.98% 26.34% -4,000.00% -
  Horiz. % 3,660.00% 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 0.1100 0.1200 0.0500 0.1200 0.1900 0.1900 0.2500 -12.78%
  YoY % -8.33% 140.00% -58.33% -36.84% 0.00% -24.00% -
  Horiz. % 44.00% 48.00% 20.00% 48.00% 76.00% 76.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.06 3.63 4.10 4.56 5.40 5.96 5.82 -10.16%
  YoY % -15.70% -11.46% -10.09% -15.56% -9.40% 2.41% -
  Horiz. % 52.58% 62.37% 70.45% 78.35% 92.78% 102.41% 100.00%
EPS -1.83 -2.67 -4.51 -3.47 -0.77 -1.03 -0.02 112.20%
  YoY % 31.46% 40.80% -29.97% -350.65% 25.24% -5,050.00% -
  Horiz. % 9,150.00% 13,350.00% 22,550.00% 17,350.00% 3,850.00% 5,150.00% 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 0.1166 0.0281 0.0608 0.0961 0.0958 0.1252 -2.13%
  YoY % -5.66% 314.95% -53.78% -36.73% 0.31% -23.48% -
  Horiz. % 87.86% 93.13% 22.44% 48.56% 76.76% 76.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1750 0.2900 0.2800 0.1300 0.1350 0.2950 0.3950 -
P/RPS 5.72 7.77 3.84 1.44 1.27 2.50 3.40 9.05%
  YoY % -26.38% 102.34% 166.67% 13.39% -49.20% -26.47% -
  Horiz. % 168.24% 228.53% 112.94% 42.35% 37.35% 73.53% 100.00%
P/EPS -9.56 -10.56 -3.49 -1.90 -8.92 -14.38 -850.16 -52.65%
  YoY % 9.47% -202.58% -83.68% 78.70% 37.97% 98.31% -
  Horiz. % 1.12% 1.24% 0.41% 0.22% 1.05% 1.69% 100.00%
EY -10.46 -9.47 -28.62 -52.64 -11.22 -6.95 -0.12 110.50%
  YoY % -10.45% 66.91% 45.63% -369.16% -61.44% -5,691.67% -
  Horiz. % 8,716.67% 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 1.59 2.42 5.60 1.08 0.71 1.55 1.58 0.11%
  YoY % -34.30% -56.79% 418.52% 52.11% -54.19% -1.90% -
  Horiz. % 100.63% 153.16% 354.43% 68.35% 44.94% 98.10% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 -
Price 0.1650 0.2150 0.4350 0.1200 0.1550 0.2100 0.4150 -
P/RPS 5.39 5.76 5.96 1.33 1.45 1.78 3.57 7.10%
  YoY % -6.42% -3.36% 348.12% -8.28% -18.54% -50.14% -
  Horiz. % 150.98% 161.34% 166.95% 37.25% 40.62% 49.86% 100.00%
P/EPS -9.02 -7.83 -5.43 -1.75 -10.24 -10.24 -893.21 -53.49%
  YoY % -15.20% -44.20% -210.29% 82.91% 0.00% 98.85% -
  Horiz. % 1.01% 0.88% 0.61% 0.20% 1.15% 1.15% 100.00%
EY -11.09 -12.78 -18.42 -57.02 -9.77 -9.77 -0.11 115.66%
  YoY % 13.22% 30.62% 67.70% -483.62% 0.00% -8,781.82% -
  Horiz. % 10,081.82% 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 1.50 1.79 8.70 1.00 0.82 1.11 1.66 -1.67%
  YoY % -16.20% -79.43% 770.00% 21.95% -26.13% -33.13% -
  Horiz. % 90.36% 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.
 


 

216  185  460  1401 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 PWRWELL 0.315+0.015 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers