Highlights

[CUSCAPI] YoY TTM Result on 2014-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -4.35%    YoY -     -163.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 37,145 40,173 51,872 49,941 59,883 50,306 53,824 -5.99%
  YoY % -7.54% -22.55% 3.87% -16.60% 19.04% -6.54% -
  Horiz. % 69.01% 74.64% 96.37% 92.79% 111.26% 93.46% 100.00%
PBT -39,407 -28,362 -6,933 -3,193 6,589 6,915 11,724 -
  YoY % -38.94% -309.09% -117.13% -148.46% -4.71% -41.02% -
  Horiz. % -336.12% -241.91% -59.14% -27.23% 56.20% 58.98% 100.00%
Tax 264 65 -303 -849 -142 329 -1,359 -
  YoY % 306.15% 121.45% 64.31% -497.89% -143.16% 124.21% -
  Horiz. % -19.43% -4.78% 22.30% 62.47% 10.45% -24.21% 100.00%
NP -39,143 -28,297 -7,236 -4,042 6,447 7,244 10,365 -
  YoY % -38.33% -291.06% -79.02% -162.70% -11.00% -30.11% -
  Horiz. % -377.65% -273.01% -69.81% -39.00% 62.20% 69.89% 100.00%
NP to SH -39,143 -28,297 -7,180 -4,101 6,416 7,244 10,365 -
  YoY % -38.33% -294.11% -75.08% -163.92% -11.43% -30.11% -
  Horiz. % -377.65% -273.01% -69.27% -39.57% 61.90% 69.89% 100.00%
Tax Rate - % - % - % - % 2.16 % -4.76 % 11.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 145.38% -141.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 18.64% -41.07% 100.00%
Total Cost 76,288 68,470 59,108 53,983 53,436 43,062 43,459 9.82%
  YoY % 11.42% 15.84% 9.49% 1.02% 24.09% -0.91% -
  Horiz. % 175.54% 157.55% 136.01% 124.22% 122.96% 99.09% 100.00%
Net Worth 34,769 61,326 72,360 84,799 61,979 56,699 44,409 -3.99%
  YoY % -43.31% -15.25% -14.67% 36.82% 9.31% 27.68% -
  Horiz. % 78.29% 138.10% 162.94% 190.95% 139.56% 127.68% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 0 0 0 0 3,718 7,036 2,893 -
  YoY % 0.00% 0.00% 0.00% 0.00% -47.15% 143.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 128.52% 243.17% 100.00%
Div Payout % - % - % - % - % 57.96 % 97.13 % 27.92 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.33% 247.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 207.59% 347.89% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 34,769 61,326 72,360 84,799 61,979 56,699 44,409 -3.99%
  YoY % -43.31% -15.25% -14.67% 36.82% 9.31% 27.68% -
  Horiz. % 78.29% 138.10% 162.94% 190.95% 139.56% 127.68% 100.00%
NOSH 434,615 438,048 401,999 423,999 247,916 246,521 222,045 11.83%
  YoY % -0.78% 8.97% -5.19% 71.03% 0.57% 11.02% -
  Horiz. % 195.73% 197.28% 181.04% 190.95% 111.65% 111.02% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -105.38 % -70.44 % -13.95 % -8.09 % 10.77 % 14.40 % 19.26 % -
  YoY % -49.60% -404.95% -72.44% -175.12% -25.21% -25.23% -
  Horiz. % -547.14% -365.73% -72.43% -42.00% 55.92% 74.77% 100.00%
ROE -112.58 % -46.14 % -9.92 % -4.84 % 10.35 % 12.78 % 23.34 % -
  YoY % -144.00% -365.12% -104.96% -146.76% -19.01% -45.24% -
  Horiz. % -482.35% -197.69% -42.50% -20.74% 44.34% 54.76% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.55 9.17 12.90 11.78 24.15 20.41 24.24 -15.93%
  YoY % -6.76% -28.91% 9.51% -51.22% 18.32% -15.80% -
  Horiz. % 35.27% 37.83% 53.22% 48.60% 99.63% 84.20% 100.00%
EPS -9.01 -6.46 -1.79 -0.97 2.59 2.94 4.67 -
  YoY % -39.47% -260.89% -84.54% -137.45% -11.90% -37.04% -
  Horiz. % -192.93% -138.33% -38.33% -20.77% 55.46% 62.96% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 2.85 1.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% -47.37% 119.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 115.38% 219.23% 100.00%
NAPS 0.0800 0.1400 0.1800 0.2000 0.2500 0.2300 0.2000 -14.15%
  YoY % -42.86% -22.22% -10.00% -20.00% 8.70% 15.00% -
  Horiz. % 40.00% 70.00% 90.00% 100.00% 125.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.32 4.68 6.04 5.81 6.97 5.85 6.26 -5.99%
  YoY % -7.69% -22.52% 3.96% -16.64% 19.15% -6.55% -
  Horiz. % 69.01% 74.76% 96.49% 92.81% 111.34% 93.45% 100.00%
EPS -4.56 -3.29 -0.84 -0.48 0.75 0.84 1.21 -
  YoY % -38.60% -291.67% -75.00% -164.00% -10.71% -30.58% -
  Horiz. % -376.86% -271.90% -69.42% -39.67% 61.98% 69.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.43 0.82 0.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% -47.56% 141.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 126.47% 241.18% 100.00%
NAPS 0.0405 0.0714 0.0842 0.0987 0.0721 0.0660 0.0517 -3.98%
  YoY % -43.28% -15.20% -14.69% 36.89% 9.24% 27.66% -
  Horiz. % 78.34% 138.10% 162.86% 190.91% 139.46% 127.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2550 0.1000 0.2000 0.3800 0.3350 0.3700 0.2700 -
P/RPS 2.98 1.09 1.55 3.23 1.39 1.81 1.11 17.87%
  YoY % 173.39% -29.68% -52.01% 132.37% -23.20% 63.06% -
  Horiz. % 268.47% 98.20% 139.64% 290.99% 125.23% 163.06% 100.00%
P/EPS -2.83 -1.55 -11.20 -39.29 12.94 12.59 5.78 -
  YoY % -82.58% 86.16% 71.49% -403.63% 2.78% 117.82% -
  Horiz. % -48.96% -26.82% -193.77% -679.76% 223.88% 217.82% 100.00%
EY -35.32 -64.60 -8.93 -2.55 7.73 7.94 17.29 -
  YoY % 45.33% -623.40% -250.20% -132.99% -2.64% -54.08% -
  Horiz. % -204.28% -373.63% -51.65% -14.75% 44.71% 45.92% 100.00%
DY 0.00 0.00 0.00 0.00 4.48 7.71 4.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% -41.89% 60.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.14% 160.29% 100.00%
P/NAPS 3.19 0.71 1.11 1.90 1.34 1.61 1.35 15.39%
  YoY % 349.30% -36.04% -41.58% 41.79% -16.77% 19.26% -
  Horiz. % 236.30% 52.59% 82.22% 140.74% 99.26% 119.26% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 10/05/12 15/08/11 -
Price 0.2550 0.1150 0.1900 0.4000 0.2600 0.3500 0.4900 -
P/RPS 2.98 1.25 1.47 3.40 1.08 1.72 2.02 6.69%
  YoY % 138.40% -14.97% -56.76% 214.81% -37.21% -14.85% -
  Horiz. % 147.52% 61.88% 72.77% 168.32% 53.47% 85.15% 100.00%
P/EPS -2.83 -1.78 -10.64 -41.36 10.05 11.91 10.50 -
  YoY % -58.99% 83.27% 74.27% -511.54% -15.62% 13.43% -
  Horiz. % -26.95% -16.95% -101.33% -393.90% 95.71% 113.43% 100.00%
EY -35.32 -56.17 -9.40 -2.42 9.95 8.40 9.53 -
  YoY % 37.12% -497.55% -288.43% -124.32% 18.45% -11.86% -
  Horiz. % -370.62% -589.40% -98.64% -25.39% 104.41% 88.14% 100.00%
DY 0.00 0.00 0.00 0.00 5.77 8.15 2.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% -29.20% 207.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 217.74% 307.55% 100.00%
P/NAPS 3.19 0.82 1.06 2.00 1.04 1.52 2.45 4.49%
  YoY % 289.02% -22.64% -47.00% 92.31% -31.58% -37.96% -
  Horiz. % 130.20% 33.47% 43.27% 81.63% 42.45% 62.04% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS