Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     66.16%    YoY -     -225.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 51,484 41,984 38,805 37,084 32,002 29,508 36,280 26.36%
  QoQ % 22.63% 8.19% 4.64% 15.88% 8.45% -18.67% -
  Horiz. % 141.91% 115.72% 106.96% 102.22% 88.21% 81.33% 100.00%
PBT 8,646 3,192 507 -921 -3,106 -2,592 1,169 281.00%
  QoQ % 170.86% 529.59% 155.03% 70.34% -19.83% -321.73% -
  Horiz. % 739.61% 273.05% 43.37% -78.81% -265.70% -221.73% 100.00%
Tax -1,448 -348 -246 -141 -34 -16 -189 290.08%
  QoQ % -316.09% -41.46% -74.06% -315.69% -112.50% 91.53% -
  Horiz. % 766.14% 184.13% 130.16% 74.78% 17.99% 8.47% 100.00%
NP 7,198 2,844 261 -1,062 -3,140 -2,608 980 279.24%
  QoQ % 153.09% 989.66% 124.56% 66.16% -20.40% -366.12% -
  Horiz. % 734.49% 290.20% 26.63% -108.44% -320.41% -266.12% 100.00%
NP to SH 7,198 2,844 261 -1,062 -3,140 -2,608 981 278.98%
  QoQ % 153.09% 989.66% 124.56% 66.16% -20.40% -365.85% -
  Horiz. % 733.74% 289.91% 26.61% -108.32% -320.08% -265.85% 100.00%
Tax Rate 16.75 % 10.90 % 48.52 % - % - % - % 16.17 % 2.38%
  QoQ % 53.67% -77.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.59% 67.41% 300.06% 0.00% 0.00% 0.00% 100.00%
Total Cost 44,286 39,140 38,544 38,146 35,142 32,116 35,300 16.37%
  QoQ % 13.15% 1.55% 1.04% 8.55% 9.42% -9.02% -
  Horiz. % 125.46% 110.88% 109.19% 108.06% 99.55% 90.98% 100.00%
Net Worth 39,988 39,993 36,975 37,636 35,402 38,220 37,544 4.31%
  QoQ % -0.01% 8.16% -1.76% 6.31% -7.37% 1.80% -
  Horiz. % 106.51% 106.52% 98.48% 100.24% 94.30% 101.80% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,988 39,993 36,975 37,636 35,402 38,220 37,544 4.31%
  QoQ % -0.01% 8.16% -1.76% 6.31% -7.37% 1.80% -
  Horiz. % 106.51% 106.52% 98.48% 100.24% 94.30% 101.80% 100.00%
NOSH 222,160 222,187 217,500 221,388 221,267 224,827 220,851 0.40%
  QoQ % -0.01% 2.16% -1.76% 0.05% -1.58% 1.80% -
  Horiz. % 100.59% 100.61% 98.48% 100.24% 100.19% 101.80% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.98 % 6.77 % 0.67 % -2.87 % -9.81 % -8.84 % 2.70 % 200.20%
  QoQ % 106.50% 910.45% 123.34% 70.74% -10.97% -427.41% -
  Horiz. % 517.78% 250.74% 24.81% -106.30% -363.33% -327.41% 100.00%
ROE 18.00 % 7.11 % 0.71 % -2.82 % -8.87 % -6.82 % 2.61 % 263.60%
  QoQ % 153.16% 901.41% 125.18% 68.21% -30.06% -361.30% -
  Horiz. % 689.66% 272.41% 27.20% -108.05% -339.85% -261.30% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.17 18.90 17.84 16.75 14.46 13.12 16.43 25.83%
  QoQ % 22.59% 5.94% 6.51% 15.84% 10.21% -20.15% -
  Horiz. % 141.02% 115.03% 108.58% 101.95% 88.01% 79.85% 100.00%
EPS 3.24 1.28 0.12 -0.48 -1.42 -1.16 0.44 279.88%
  QoQ % 153.13% 966.67% 125.00% 66.20% -22.41% -363.64% -
  Horiz. % 736.36% 290.91% 27.27% -109.09% -322.73% -263.64% 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 0.1800 0.1700 0.1700 0.1600 0.1700 0.1700 3.89%
  QoQ % 0.00% 5.88% 0.00% 6.25% -5.88% 0.00% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 94.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.99 4.89 4.52 4.32 3.72 3.43 4.22 26.38%
  QoQ % 22.49% 8.19% 4.63% 16.13% 8.45% -18.72% -
  Horiz. % 141.94% 115.88% 107.11% 102.37% 88.15% 81.28% 100.00%
EPS 0.84 0.33 0.03 -0.12 -0.37 -0.30 0.11 289.23%
  QoQ % 154.55% 1,000.00% 125.00% 67.57% -23.33% -372.73% -
  Horiz. % 763.64% 300.00% 27.27% -109.09% -336.36% -272.73% 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 0.0465 0.0430 0.0438 0.0412 0.0445 0.0437 4.24%
  QoQ % 0.00% 8.14% -1.83% 6.31% -7.42% 1.83% -
  Horiz. % 106.41% 106.41% 98.40% 100.23% 94.28% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1200 0.0900 0.1000 0.0900 0.1000 0.0900 0.0900 -
P/RPS 0.52 0.48 0.56 0.54 0.69 0.69 0.55 -3.68%
  QoQ % 8.33% -14.29% 3.70% -21.74% 0.00% 25.45% -
  Horiz. % 94.55% 87.27% 101.82% 98.18% 125.45% 125.45% 100.00%
P/EPS 3.70 7.03 83.33 -18.75 -7.05 -7.76 20.26 -67.91%
  QoQ % -47.37% -91.56% 544.43% -165.96% 9.15% -138.30% -
  Horiz. % 18.26% 34.70% 411.30% -92.55% -34.80% -38.30% 100.00%
EY 27.00 14.22 1.20 -5.33 -14.19 -12.89 4.94 211.25%
  QoQ % 89.87% 1,085.00% 122.51% 62.44% -10.09% -360.93% -
  Horiz. % 546.56% 287.85% 24.29% -107.89% -287.25% -260.93% 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 0.67 0.50 0.59 0.53 0.63 0.53 0.53 16.96%
  QoQ % 34.00% -15.25% 11.32% -15.87% 18.87% 0.00% -
  Horiz. % 126.42% 94.34% 111.32% 100.00% 118.87% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 27/02/09 -
Price 0.1400 0.1000 0.1400 0.1400 0.1400 0.0900 0.0900 -
P/RPS 0.60 0.53 0.78 0.84 0.97 0.69 0.55 5.99%
  QoQ % 13.21% -32.05% -7.14% -13.40% 40.58% 25.45% -
  Horiz. % 109.09% 96.36% 141.82% 152.73% 176.36% 125.45% 100.00%
P/EPS 4.32 7.81 116.67 -29.17 -9.87 -7.76 20.26 -64.41%
  QoQ % -44.69% -93.31% 499.97% -195.54% -27.19% -138.30% -
  Horiz. % 21.32% 38.55% 575.86% -143.98% -48.72% -38.30% 100.00%
EY 23.14 12.80 0.86 -3.43 -10.14 -12.89 4.94 180.75%
  QoQ % 80.78% 1,388.37% 125.07% 66.17% 21.33% -360.93% -
  Horiz. % 468.42% 259.11% 17.41% -69.43% -205.26% -260.93% 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 0.78 0.56 0.82 0.82 0.88 0.53 0.53 29.48%
  QoQ % 39.29% -31.71% 0.00% -6.82% 66.04% 0.00% -
  Horiz. % 147.17% 105.66% 154.72% 154.72% 166.04% 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.
 


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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS