Highlights

[CUSCAPI] YoY TTM Result on 2016-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -15.48%    YoY -     -294.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 26,283 33,143 37,145 40,173 51,872 49,941 59,883 -11.89%
  YoY % -20.70% -10.77% -7.54% -22.55% 3.87% -16.60% -
  Horiz. % 43.89% 55.35% 62.03% 67.09% 86.62% 83.40% 100.00%
PBT -15,138 -24,997 -39,407 -28,362 -6,933 -3,193 6,589 -
  YoY % 39.44% 36.57% -38.94% -309.09% -117.13% -148.46% -
  Horiz. % -229.75% -379.37% -598.07% -430.44% -105.22% -48.46% 100.00%
Tax -588 276 264 65 -303 -849 -142 24.42%
  YoY % -313.04% 4.55% 306.15% 121.45% 64.31% -497.89% -
  Horiz. % 414.08% -194.37% -185.92% -45.77% 213.38% 597.89% 100.00%
NP -15,726 -24,721 -39,143 -28,297 -7,236 -4,042 6,447 -
  YoY % 36.39% 36.84% -38.33% -291.06% -79.02% -162.70% -
  Horiz. % -243.93% -383.45% -607.15% -438.92% -112.24% -62.70% 100.00%
NP to SH -15,726 -24,721 -39,143 -28,297 -7,180 -4,101 6,416 -
  YoY % 36.39% 36.84% -38.33% -294.11% -75.08% -163.92% -
  Horiz. % -245.11% -385.30% -610.08% -441.04% -111.91% -63.92% 100.00%
Tax Rate - % - % - % - % - % - % 2.16 % -
  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 57,864 76,288 68,470 59,108 53,983 53,436 -3.63%
  YoY % -27.40% -24.15% 11.42% 15.84% 9.49% 1.02% -
  Horiz. % 78.62% 108.29% 142.77% 128.13% 110.61% 101.02% 100.00%
Net Worth 94,519 88,630 34,769 61,326 72,360 84,799 61,979 6.70%
  YoY % 6.64% 154.91% -43.31% -15.25% -14.67% 36.82% -
  Horiz. % 152.50% 143.00% 56.10% 98.95% 116.75% 136.82% 100.00%
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % - % - % - % - % - % - % 57.96 % -
  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
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 94,519 88,630 34,769 61,326 72,360 84,799 61,979 6.70%
  YoY % 6.64% 154.91% -43.31% -15.25% -14.67% 36.82% -
  Horiz. % 152.50% 143.00% 56.10% 98.95% 116.75% 136.82% 100.00%
NOSH 859,269 553,943 434,615 438,048 401,999 423,999 247,916 21.06%
  YoY % 55.12% 27.46% -0.78% 8.97% -5.19% 71.03% -
  Horiz. % 346.60% 223.44% 175.31% 176.69% 162.15% 171.03% 100.00%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -59.83 % -74.59 % -105.38 % -70.44 % -13.95 % -8.09 % 10.77 % -
  YoY % 19.79% 29.22% -49.60% -404.95% -72.44% -175.12% -
  Horiz. % -555.52% -692.57% -978.46% -654.04% -129.53% -75.12% 100.00%
ROE -16.64 % -27.89 % -112.58 % -46.14 % -9.92 % -4.84 % 10.35 % -
  YoY % 40.34% 75.23% -144.00% -365.12% -104.96% -146.76% -
  Horiz. % -160.77% -269.47% -1,087.73% -445.80% -95.85% -46.76% 100.00%
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.06 5.98 8.55 9.17 12.90 11.78 24.15 -27.21%
  YoY % -48.83% -30.06% -6.76% -28.91% 9.51% -51.22% -
  Horiz. % 12.67% 24.76% 35.40% 37.97% 53.42% 48.78% 100.00%
EPS -1.83 -4.46 -9.01 -6.46 -1.79 -0.97 2.59 -
  YoY % 58.97% 50.50% -39.47% -260.89% -84.54% -137.45% -
  Horiz. % -70.66% -172.20% -347.88% -249.42% -69.11% -37.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  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 0.1600 0.0800 0.1400 0.1800 0.2000 0.2500 -11.86%
  YoY % -31.25% 100.00% -42.86% -22.22% -10.00% -20.00% -
  Horiz. % 44.00% 64.00% 32.00% 56.00% 72.00% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.06 3.86 4.32 4.68 6.04 5.81 6.97 -11.89%
  YoY % -20.73% -10.65% -7.69% -22.52% 3.96% -16.64% -
  Horiz. % 43.90% 55.38% 61.98% 67.14% 86.66% 83.36% 100.00%
EPS -1.83 -2.88 -4.56 -3.29 -0.84 -0.48 0.75 -
  YoY % 36.46% 36.84% -38.60% -291.67% -75.00% -164.00% -
  Horiz. % -244.00% -384.00% -608.00% -438.67% -112.00% -64.00% 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 0.1031 0.0405 0.0714 0.0842 0.0987 0.0721 6.71%
  YoY % 6.69% 154.57% -43.28% -15.20% -14.69% 36.89% -
  Horiz. % 152.57% 143.00% 56.17% 99.03% 116.78% 136.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1750 0.4050 0.2550 0.1000 0.2000 0.3800 0.3350 -
P/RPS 5.72 6.77 2.98 1.09 1.55 3.23 1.39 24.30%
  YoY % -15.51% 127.18% 173.39% -29.68% -52.01% 132.37% -
  Horiz. % 411.51% 487.05% 214.39% 78.42% 111.51% 232.37% 100.00%
P/EPS -9.56 -9.08 -2.83 -1.55 -11.20 -39.29 12.94 -
  YoY % -5.29% -220.85% -82.58% 86.16% 71.49% -403.63% -
  Horiz. % -73.88% -70.17% -21.87% -11.98% -86.55% -303.63% 100.00%
EY -10.46 -11.02 -35.32 -64.60 -8.93 -2.55 7.73 -
  YoY % 5.08% 68.80% 45.33% -623.40% -250.20% -132.99% -
  Horiz. % -135.32% -142.56% -456.92% -835.71% -115.52% -32.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
  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 2.53 3.19 0.71 1.11 1.90 1.34 2.66%
  YoY % -37.15% -20.69% 349.30% -36.04% -41.58% 41.79% -
  Horiz. % 118.66% 188.81% 238.06% 52.99% 82.84% 141.79% 100.00%
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/11/19 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.1650 0.1400 0.2550 0.1150 0.1900 0.4000 0.2600 -
P/RPS 5.39 2.34 2.98 1.25 1.47 3.40 1.08 28.04%
  YoY % 130.34% -21.48% 138.40% -14.97% -56.76% 214.81% -
  Horiz. % 499.07% 216.67% 275.93% 115.74% 136.11% 314.81% 100.00%
P/EPS -9.02 -3.14 -2.83 -1.78 -10.64 -41.36 10.05 -
  YoY % -187.26% -10.95% -58.99% 83.27% 74.27% -511.54% -
  Horiz. % -89.75% -31.24% -28.16% -17.71% -105.87% -411.54% 100.00%
EY -11.09 -31.88 -35.32 -56.17 -9.40 -2.42 9.95 -
  YoY % 65.21% 9.74% 37.12% -497.55% -288.43% -124.32% -
  Horiz. % -111.46% -320.40% -354.97% -564.52% -94.47% -24.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
  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 0.88 3.19 0.82 1.06 2.00 1.04 5.79%
  YoY % 70.45% -72.41% 289.02% -22.64% -47.00% 92.31% -
  Horiz. % 144.23% 84.62% 306.73% 78.85% 101.92% 192.31% 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
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

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