Highlights

[CUSCAPI] YoY TTM Result on 2015-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -3.21%    YoY -     -75.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 33,143 37,145 40,173 51,872 49,941 59,883 50,306 -6.72%
  YoY % -10.77% -7.54% -22.55% 3.87% -16.60% 19.04% -
  Horiz. % 65.88% 73.84% 79.86% 103.11% 99.27% 119.04% 100.00%
PBT -24,997 -39,407 -28,362 -6,933 -3,193 6,589 6,915 -
  YoY % 36.57% -38.94% -309.09% -117.13% -148.46% -4.71% -
  Horiz. % -361.49% -569.88% -410.15% -100.26% -46.17% 95.29% 100.00%
Tax 276 264 65 -303 -849 -142 329 -2.88%
  YoY % 4.55% 306.15% 121.45% 64.31% -497.89% -143.16% -
  Horiz. % 83.89% 80.24% 19.76% -92.10% -258.05% -43.16% 100.00%
NP -24,721 -39,143 -28,297 -7,236 -4,042 6,447 7,244 -
  YoY % 36.84% -38.33% -291.06% -79.02% -162.70% -11.00% -
  Horiz. % -341.26% -540.35% -390.63% -99.89% -55.80% 89.00% 100.00%
NP to SH -24,721 -39,143 -28,297 -7,180 -4,101 6,416 7,244 -
  YoY % 36.84% -38.33% -294.11% -75.08% -163.92% -11.43% -
  Horiz. % -341.26% -540.35% -390.63% -99.12% -56.61% 88.57% 100.00%
Tax Rate - % - % - % - % - % 2.16 % -4.76 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 145.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -45.38% 100.00%
Total Cost 57,864 76,288 68,470 59,108 53,983 53,436 43,062 5.05%
  YoY % -24.15% 11.42% 15.84% 9.49% 1.02% 24.09% -
  Horiz. % 134.37% 177.16% 159.00% 137.26% 125.36% 124.09% 100.00%
Net Worth 88,630 34,769 61,326 72,360 84,799 61,979 56,699 7.73%
  YoY % 154.91% -43.31% -15.25% -14.67% 36.82% 9.31% -
  Horiz. % 156.32% 61.32% 108.16% 127.62% 149.56% 109.31% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 0 0 0 0 3,718 7,036 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.85% 100.00%
Div Payout % - % - % - % - % - % 57.96 % 97.13 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.67% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,630 34,769 61,326 72,360 84,799 61,979 56,699 7.73%
  YoY % 154.91% -43.31% -15.25% -14.67% 36.82% 9.31% -
  Horiz. % 156.32% 61.32% 108.16% 127.62% 149.56% 109.31% 100.00%
NOSH 553,943 434,615 438,048 401,999 423,999 247,916 246,521 14.44%
  YoY % 27.46% -0.78% 8.97% -5.19% 71.03% 0.57% -
  Horiz. % 224.70% 176.30% 177.69% 163.07% 171.99% 100.57% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -74.59 % -105.38 % -70.44 % -13.95 % -8.09 % 10.77 % 14.40 % -
  YoY % 29.22% -49.60% -404.95% -72.44% -175.12% -25.21% -
  Horiz. % -517.99% -731.81% -489.17% -96.88% -56.18% 74.79% 100.00%
ROE -27.89 % -112.58 % -46.14 % -9.92 % -4.84 % 10.35 % 12.78 % -
  YoY % 75.23% -144.00% -365.12% -104.96% -146.76% -19.01% -
  Horiz. % -218.23% -880.91% -361.03% -77.62% -37.87% 80.99% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.98 8.55 9.17 12.90 11.78 24.15 20.41 -18.50%
  YoY % -30.06% -6.76% -28.91% 9.51% -51.22% 18.32% -
  Horiz. % 29.30% 41.89% 44.93% 63.20% 57.72% 118.32% 100.00%
EPS -4.46 -9.01 -6.46 -1.79 -0.97 2.59 2.94 -
  YoY % 50.50% -39.47% -260.89% -84.54% -137.45% -11.90% -
  Horiz. % -151.70% -306.46% -219.73% -60.88% -32.99% 88.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.63% 100.00%
NAPS 0.1600 0.0800 0.1400 0.1800 0.2000 0.2500 0.2300 -5.87%
  YoY % 100.00% -42.86% -22.22% -10.00% -20.00% 8.70% -
  Horiz. % 69.57% 34.78% 60.87% 78.26% 86.96% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.86 4.32 4.68 6.04 5.81 6.97 5.85 -6.69%
  YoY % -10.65% -7.69% -22.52% 3.96% -16.64% 19.15% -
  Horiz. % 65.98% 73.85% 80.00% 103.25% 99.32% 119.15% 100.00%
EPS -2.88 -4.56 -3.29 -0.84 -0.48 0.75 0.84 -
  YoY % 36.84% -38.60% -291.67% -75.00% -164.00% -10.71% -
  Horiz. % -342.86% -542.86% -391.67% -100.00% -57.14% 89.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.44% 100.00%
NAPS 0.1031 0.0405 0.0714 0.0842 0.0987 0.0721 0.0660 7.71%
  YoY % 154.57% -43.28% -15.20% -14.69% 36.89% 9.24% -
  Horiz. % 156.21% 61.36% 108.18% 127.58% 149.55% 109.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4050 0.2550 0.1000 0.2000 0.3800 0.3350 0.3700 -
P/RPS 6.77 2.98 1.09 1.55 3.23 1.39 1.81 24.58%
  YoY % 127.18% 173.39% -29.68% -52.01% 132.37% -23.20% -
  Horiz. % 374.03% 164.64% 60.22% 85.64% 178.45% 76.80% 100.00%
P/EPS -9.08 -2.83 -1.55 -11.20 -39.29 12.94 12.59 -
  YoY % -220.85% -82.58% 86.16% 71.49% -403.63% 2.78% -
  Horiz. % -72.12% -22.48% -12.31% -88.96% -312.07% 102.78% 100.00%
EY -11.02 -35.32 -64.60 -8.93 -2.55 7.73 7.94 -
  YoY % 68.80% 45.33% -623.40% -250.20% -132.99% -2.64% -
  Horiz. % -138.79% -444.84% -813.60% -112.47% -32.12% 97.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.48 7.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -41.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 58.11% 100.00%
P/NAPS 2.53 3.19 0.71 1.11 1.90 1.34 1.61 7.82%
  YoY % -20.69% 349.30% -36.04% -41.58% 41.79% -16.77% -
  Horiz. % 157.14% 198.14% 44.10% 68.94% 118.01% 83.23% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 10/05/12 -
Price 0.1400 0.2550 0.1150 0.1900 0.4000 0.2600 0.3500 -
P/RPS 2.34 2.98 1.25 1.47 3.40 1.08 1.72 5.26%
  YoY % -21.48% 138.40% -14.97% -56.76% 214.81% -37.21% -
  Horiz. % 136.05% 173.26% 72.67% 85.47% 197.67% 62.79% 100.00%
P/EPS -3.14 -2.83 -1.78 -10.64 -41.36 10.05 11.91 -
  YoY % -10.95% -58.99% 83.27% 74.27% -511.54% -15.62% -
  Horiz. % -26.36% -23.76% -14.95% -89.34% -347.27% 84.38% 100.00%
EY -31.88 -35.32 -56.17 -9.40 -2.42 9.95 8.40 -
  YoY % 9.74% 37.12% -497.55% -288.43% -124.32% 18.45% -
  Horiz. % -379.52% -420.48% -668.69% -111.90% -28.81% 118.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.77 8.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.80% 100.00%
P/NAPS 0.88 3.19 0.82 1.06 2.00 1.04 1.52 -8.70%
  YoY % -72.41% 289.02% -22.64% -47.00% 92.31% -31.58% -
  Horiz. % 57.89% 209.87% 53.95% 69.74% 131.58% 68.42% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers