Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -20.40%    YoY -     -670.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 41,984 38,805 37,084 32,002 29,508 36,280 36,784 9.22%
  QoQ % 8.19% 4.64% 15.88% 8.45% -18.67% -1.37% -
  Horiz. % 114.14% 105.49% 100.82% 87.00% 80.22% 98.63% 100.00%
PBT 3,192 507 -921 -3,106 -2,592 1,169 1,180 94.26%
  QoQ % 529.59% 155.03% 70.34% -19.83% -321.73% -0.93% -
  Horiz. % 270.51% 42.97% -78.08% -263.22% -219.66% 99.07% 100.00%
Tax -348 -246 -141 -34 -16 -189 -332 3.19%
  QoQ % -41.46% -74.06% -315.69% -112.50% 91.53% 43.07% -
  Horiz. % 104.82% 74.10% 42.57% 10.24% 4.82% 56.93% 100.00%
NP 2,844 261 -1,062 -3,140 -2,608 980 848 124.22%
  QoQ % 989.66% 124.56% 66.16% -20.40% -366.12% 15.57% -
  Horiz. % 335.38% 30.78% -125.31% -370.28% -307.55% 115.57% 100.00%
NP to SH 2,844 261 -1,062 -3,140 -2,608 981 848 124.22%
  QoQ % 989.66% 124.56% 66.16% -20.40% -365.85% 15.68% -
  Horiz. % 335.38% 30.78% -125.31% -370.28% -307.55% 115.68% 100.00%
Tax Rate 10.90 % 48.52 % - % - % - % 16.17 % 28.14 % -46.89%
  QoQ % -77.54% 0.00% 0.00% 0.00% 0.00% -42.54% -
  Horiz. % 38.73% 172.42% 0.00% 0.00% 0.00% 57.46% 100.00%
Total Cost 39,140 38,544 38,146 35,142 32,116 35,300 35,936 5.86%
  QoQ % 1.55% 1.04% 8.55% 9.42% -9.02% -1.77% -
  Horiz. % 108.92% 107.26% 106.15% 97.79% 89.37% 98.23% 100.00%
Net Worth 39,993 36,975 37,636 35,402 38,220 37,544 37,282 4.80%
  QoQ % 8.16% -1.76% 6.31% -7.37% 1.80% 0.70% -
  Horiz. % 107.27% 99.17% 100.95% 94.96% 102.52% 100.70% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 39,993 36,975 37,636 35,402 38,220 37,544 37,282 4.80%
  QoQ % 8.16% -1.76% 6.31% -7.37% 1.80% 0.70% -
  Horiz. % 107.27% 99.17% 100.95% 94.96% 102.52% 100.70% 100.00%
NOSH 222,187 217,500 221,388 221,267 224,827 220,851 219,310 0.87%
  QoQ % 2.16% -1.76% 0.05% -1.58% 1.80% 0.70% -
  Horiz. % 101.31% 99.17% 100.95% 100.89% 102.52% 100.70% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.77 % 0.67 % -2.87 % -9.81 % -8.84 % 2.70 % 2.31 % 104.93%
  QoQ % 910.45% 123.34% 70.74% -10.97% -427.41% 16.88% -
  Horiz. % 293.07% 29.00% -124.24% -424.68% -382.68% 116.88% 100.00%
ROE 7.11 % 0.71 % -2.82 % -8.87 % -6.82 % 2.61 % 2.27 % 114.22%
  QoQ % 901.41% 125.18% 68.21% -30.06% -361.30% 14.98% -
  Horiz. % 313.22% 31.28% -124.23% -390.75% -300.44% 114.98% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.90 17.84 16.75 14.46 13.12 16.43 16.77 8.31%
  QoQ % 5.94% 6.51% 15.84% 10.21% -20.15% -2.03% -
  Horiz. % 112.70% 106.38% 99.88% 86.23% 78.23% 97.97% 100.00%
EPS 1.28 0.12 -0.48 -1.42 -1.16 0.44 0.39 121.01%
  QoQ % 966.67% 125.00% 66.20% -22.41% -363.64% 12.82% -
  Horiz. % 328.21% 30.77% -123.08% -364.10% -297.44% 112.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1700 0.1700 0.1600 0.1700 0.1700 0.1700 3.89%
  QoQ % 5.88% 0.00% 6.25% -5.88% 0.00% 0.00% -
  Horiz. % 105.88% 100.00% 100.00% 94.12% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.89 4.52 4.32 3.72 3.43 4.22 4.28 9.30%
  QoQ % 8.19% 4.63% 16.13% 8.45% -18.72% -1.40% -
  Horiz. % 114.25% 105.61% 100.93% 86.92% 80.14% 98.60% 100.00%
EPS 0.33 0.03 -0.12 -0.37 -0.30 0.11 0.10 121.82%
  QoQ % 1,000.00% 125.00% 67.57% -23.33% -372.73% 10.00% -
  Horiz. % 330.00% 30.00% -120.00% -370.00% -300.00% 110.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0465 0.0430 0.0438 0.0412 0.0445 0.0437 0.0434 4.71%
  QoQ % 8.14% -1.83% 6.31% -7.42% 1.83% 0.69% -
  Horiz. % 107.14% 99.08% 100.92% 94.93% 102.53% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.0900 0.1000 0.0900 0.1000 0.0900 0.0900 0.1200 -
P/RPS 0.48 0.56 0.54 0.69 0.69 0.55 0.72 -23.70%
  QoQ % -14.29% 3.70% -21.74% 0.00% 25.45% -23.61% -
  Horiz. % 66.67% 77.78% 75.00% 95.83% 95.83% 76.39% 100.00%
P/EPS 7.03 83.33 -18.75 -7.05 -7.76 20.26 31.03 -62.87%
  QoQ % -91.56% 544.43% -165.96% 9.15% -138.30% -34.71% -
  Horiz. % 22.66% 268.55% -60.43% -22.72% -25.01% 65.29% 100.00%
EY 14.22 1.20 -5.33 -14.19 -12.89 4.94 3.22 169.42%
  QoQ % 1,085.00% 122.51% 62.44% -10.09% -360.93% 53.42% -
  Horiz. % 441.61% 37.27% -165.53% -440.68% -400.31% 153.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.59 0.53 0.63 0.53 0.53 0.71 -20.86%
  QoQ % -15.25% 11.32% -15.87% 18.87% 0.00% -25.35% -
  Horiz. % 70.42% 83.10% 74.65% 88.73% 74.65% 74.65% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 27/02/09 13/11/08 -
Price 0.1000 0.1400 0.1400 0.1400 0.0900 0.0900 0.0900 -
P/RPS 0.53 0.78 0.84 0.97 0.69 0.55 0.54 -1.24%
  QoQ % -32.05% -7.14% -13.40% 40.58% 25.45% 1.85% -
  Horiz. % 98.15% 144.44% 155.56% 179.63% 127.78% 101.85% 100.00%
P/EPS 7.81 116.67 -29.17 -9.87 -7.76 20.26 23.28 -51.75%
  QoQ % -93.31% 499.97% -195.54% -27.19% -138.30% -12.97% -
  Horiz. % 33.55% 501.16% -125.30% -42.40% -33.33% 87.03% 100.00%
EY 12.80 0.86 -3.43 -10.14 -12.89 4.94 4.30 107.07%
  QoQ % 1,388.37% 125.07% 66.17% 21.33% -360.93% 14.88% -
  Horiz. % 297.67% 20.00% -79.77% -235.81% -299.77% 114.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.82 0.82 0.88 0.53 0.53 0.53 3.74%
  QoQ % -31.71% 0.00% -6.82% 66.04% 0.00% 0.00% -
  Horiz. % 105.66% 154.72% 154.72% 166.04% 100.00% 100.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers