Highlights

[CUSCAPI] YoY TTM Result on 2017-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -2.43%    YoY -     -38.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 29,805 33,143 37,145 40,173 51,872 49,941 59,883 -10.97%
  YoY % -10.07% -10.77% -7.54% -22.55% 3.87% -16.60% -
  Horiz. % 49.77% 55.35% 62.03% 67.09% 86.62% 83.40% 100.00%
PBT -16,779 -24,997 -39,407 -28,362 -6,933 -3,193 6,589 -
  YoY % 32.88% 36.57% -38.94% -309.09% -117.13% -148.46% -
  Horiz. % -254.65% -379.37% -598.07% -430.44% -105.22% -48.46% 100.00%
Tax -627 276 264 65 -303 -849 -142 28.07%
  YoY % -327.17% 4.55% 306.15% 121.45% 64.31% -497.89% -
  Horiz. % 441.55% -194.37% -185.92% -45.77% 213.38% 597.89% 100.00%
NP -17,406 -24,721 -39,143 -28,297 -7,236 -4,042 6,447 -
  YoY % 29.59% 36.84% -38.33% -291.06% -79.02% -162.70% -
  Horiz. % -269.99% -383.45% -607.15% -438.92% -112.24% -62.70% 100.00%
NP to SH -17,406 -24,721 -39,143 -28,297 -7,180 -4,101 6,416 -
  YoY % 29.59% 36.84% -38.33% -294.11% -75.08% -163.92% -
  Horiz. % -271.29% -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 47,211 57,864 76,288 68,470 59,108 53,983 53,436 -2.04%
  YoY % -18.41% -24.15% 11.42% 15.84% 9.49% 1.02% -
  Horiz. % 88.35% 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 7.28%
  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
31/03/19 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
31/03/19 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 7.28%
  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 23.01%
  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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -58.40 % -74.59 % -105.38 % -70.44 % -13.95 % -8.09 % 10.77 % -
  YoY % 21.71% 29.22% -49.60% -404.95% -72.44% -175.12% -
  Horiz. % -542.25% -692.57% -978.46% -654.04% -129.53% -75.12% 100.00%
ROE -18.42 % -27.89 % -112.58 % -46.14 % -9.92 % -4.84 % 10.35 % -
  YoY % 33.95% 75.23% -144.00% -365.12% -104.96% -146.76% -
  Horiz. % -177.97% -269.47% -1,087.73% -445.80% -95.85% -46.76% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.47 5.98 8.55 9.17 12.90 11.78 24.15 -27.62%
  YoY % -41.97% -30.06% -6.76% -28.91% 9.51% -51.22% -
  Horiz. % 14.37% 24.76% 35.40% 37.97% 53.42% 48.78% 100.00%
EPS -2.03 -4.46 -9.01 -6.46 -1.79 -0.97 2.59 -
  YoY % 54.48% 50.50% -39.47% -260.89% -84.54% -137.45% -
  Horiz. % -78.38% -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 -12.78%
  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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.47 3.86 4.32 4.68 6.04 5.81 6.97 -10.97%
  YoY % -10.10% -10.65% -7.69% -22.52% 3.96% -16.64% -
  Horiz. % 49.78% 55.38% 61.98% 67.14% 86.66% 83.36% 100.00%
EPS -2.03 -2.88 -4.56 -3.29 -0.84 -0.48 0.75 -
  YoY % 29.51% 36.84% -38.60% -291.67% -75.00% -164.00% -
  Horiz. % -270.67% -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 7.29%
  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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.2050 0.4050 0.2550 0.1000 0.2000 0.3800 0.3350 -
P/RPS 5.91 6.77 2.98 1.09 1.55 3.23 1.39 27.27%
  YoY % -12.70% 127.18% 173.39% -29.68% -52.01% 132.37% -
  Horiz. % 425.18% 487.05% 214.39% 78.42% 111.51% 232.37% 100.00%
P/EPS -10.12 -9.08 -2.83 -1.55 -11.20 -39.29 12.94 -
  YoY % -11.45% -220.85% -82.58% 86.16% 71.49% -403.63% -
  Horiz. % -78.21% -70.17% -21.87% -11.98% -86.55% -303.63% 100.00%
EY -9.88 -11.02 -35.32 -64.60 -8.93 -2.55 7.73 -
  YoY % 10.34% 68.80% 45.33% -623.40% -250.20% -132.99% -
  Horiz. % -127.81% -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 1.86 2.53 3.19 0.71 1.11 1.90 1.34 5.61%
  YoY % -26.48% -20.69% 349.30% -36.04% -41.58% 41.79% -
  Horiz. % 138.81% 188.81% 238.06% 52.99% 82.84% 141.79% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 -
Price 0.1600 0.1400 0.2550 0.1150 0.1900 0.4000 0.2600 -
P/RPS 4.61 2.34 2.98 1.25 1.47 3.40 1.08 27.35%
  YoY % 97.01% -21.48% 138.40% -14.97% -56.76% 214.81% -
  Horiz. % 426.85% 216.67% 275.93% 115.74% 136.11% 314.81% 100.00%
P/EPS -7.90 -3.14 -2.83 -1.78 -10.64 -41.36 10.05 -
  YoY % -151.59% -10.95% -58.99% 83.27% 74.27% -511.54% -
  Horiz. % -78.61% -31.24% -28.16% -17.71% -105.87% -411.54% 100.00%
EY -12.66 -31.88 -35.32 -56.17 -9.40 -2.42 9.95 -
  YoY % 60.29% 9.74% 37.12% -497.55% -288.43% -124.32% -
  Horiz. % -127.24% -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 1.45 0.88 3.19 0.82 1.06 2.00 1.04 5.69%
  YoY % 64.77% -72.41% 289.02% -22.64% -47.00% 92.31% -
  Horiz. % 139.42% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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
Partners & Brokers