Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     124.56%    YoY -     -73.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 47,626 51,484 41,984 38,805 37,084 32,002 29,508 37.56%
  QoQ % -7.49% 22.63% 8.19% 4.64% 15.88% 8.45% -
  Horiz. % 161.40% 174.47% 142.28% 131.51% 125.67% 108.45% 100.00%
PBT 7,724 8,646 3,192 507 -921 -3,106 -2,592 -
  QoQ % -10.66% 170.86% 529.59% 155.03% 70.34% -19.83% -
  Horiz. % -297.99% -333.56% -123.15% -19.56% 35.55% 119.83% 100.00%
Tax -1,124 -1,448 -348 -246 -141 -34 -16 1,598.14%
  QoQ % 22.38% -316.09% -41.46% -74.06% -315.69% -112.50% -
  Horiz. % 7,025.00% 9,050.00% 2,175.00% 1,537.50% 883.33% 212.50% 100.00%
NP 6,600 7,198 2,844 261 -1,062 -3,140 -2,608 -
  QoQ % -8.31% 153.09% 989.66% 124.56% 66.16% -20.40% -
  Horiz. % -253.07% -276.00% -109.05% -10.01% 40.75% 120.40% 100.00%
NP to SH 6,600 7,198 2,844 261 -1,062 -3,140 -2,608 -
  QoQ % -8.31% 153.09% 989.66% 124.56% 66.16% -20.40% -
  Horiz. % -253.07% -276.00% -109.05% -10.01% 40.75% 120.40% 100.00%
Tax Rate 14.55 % 16.75 % 10.90 % 48.52 % - % - % - % -
  QoQ % -13.13% 53.67% -77.54% 0.00% 0.00% 0.00% -
  Horiz. % 29.99% 34.52% 22.46% 100.00% - - -
Total Cost 41,026 44,286 39,140 38,544 38,146 35,142 32,116 17.72%
  QoQ % -7.36% 13.15% 1.55% 1.04% 8.55% 9.42% -
  Horiz. % 127.75% 137.89% 121.87% 120.01% 118.78% 109.42% 100.00%
Net Worth 39,955 39,988 39,993 36,975 37,636 35,402 38,220 3.00%
  QoQ % -0.08% -0.01% 8.16% -1.76% 6.31% -7.37% -
  Horiz. % 104.54% 104.63% 104.64% 96.74% 98.47% 92.63% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 39,955 39,988 39,993 36,975 37,636 35,402 38,220 3.00%
  QoQ % -0.08% -0.01% 8.16% -1.76% 6.31% -7.37% -
  Horiz. % 104.54% 104.63% 104.64% 96.74% 98.47% 92.63% 100.00%
NOSH 221,973 222,160 222,187 217,500 221,388 221,267 224,827 -0.85%
  QoQ % -0.08% -0.01% 2.16% -1.76% 0.05% -1.58% -
  Horiz. % 98.73% 98.81% 98.83% 96.74% 98.47% 98.42% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.86 % 13.98 % 6.77 % 0.67 % -2.87 % -9.81 % -8.84 % -
  QoQ % -0.86% 106.50% 910.45% 123.34% 70.74% -10.97% -
  Horiz. % -156.79% -158.14% -76.58% -7.58% 32.47% 110.97% 100.00%
ROE 16.52 % 18.00 % 7.11 % 0.71 % -2.82 % -8.87 % -6.82 % -
  QoQ % -8.22% 153.16% 901.41% 125.18% 68.21% -30.06% -
  Horiz. % -242.23% -263.93% -104.25% -10.41% 41.35% 130.06% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.46 23.17 18.90 17.84 16.75 14.46 13.12 38.78%
  QoQ % -7.38% 22.59% 5.94% 6.51% 15.84% 10.21% -
  Horiz. % 163.57% 176.60% 144.05% 135.98% 127.67% 110.21% 100.00%
EPS 2.97 3.24 1.28 0.12 -0.48 -1.42 -1.16 -
  QoQ % -8.33% 153.13% 966.67% 125.00% 66.20% -22.41% -
  Horiz. % -256.03% -279.31% -110.34% -10.34% 41.38% 122.41% 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 0.1800 0.1700 0.1700 0.1600 0.1700 3.88%
  QoQ % 0.00% 0.00% 5.88% 0.00% 6.25% -5.88% -
  Horiz. % 105.88% 105.88% 105.88% 100.00% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.54 5.99 4.89 4.52 4.32 3.72 3.43 37.62%
  QoQ % -7.51% 22.49% 8.19% 4.63% 16.13% 8.45% -
  Horiz. % 161.52% 174.64% 142.57% 131.78% 125.95% 108.45% 100.00%
EPS 0.77 0.84 0.33 0.03 -0.12 -0.37 -0.30 -
  QoQ % -8.33% 154.55% 1,000.00% 125.00% 67.57% -23.33% -
  Horiz. % -256.67% -280.00% -110.00% -10.00% 40.00% 123.33% 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 0.0465 0.0430 0.0438 0.0412 0.0445 2.97%
  QoQ % 0.00% 0.00% 8.14% -1.83% 6.31% -7.42% -
  Horiz. % 104.49% 104.49% 104.49% 96.63% 98.43% 92.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1700 0.1200 0.0900 0.1000 0.0900 0.1000 0.0900 -
P/RPS 0.79 0.52 0.48 0.56 0.54 0.69 0.69 9.43%
  QoQ % 51.92% 8.33% -14.29% 3.70% -21.74% 0.00% -
  Horiz. % 114.49% 75.36% 69.57% 81.16% 78.26% 100.00% 100.00%
P/EPS 5.72 3.70 7.03 83.33 -18.75 -7.05 -7.76 -
  QoQ % 54.59% -47.37% -91.56% 544.43% -165.96% 9.15% -
  Horiz. % -73.71% -47.68% -90.59% -1,073.84% 241.62% 90.85% 100.00%
EY 17.49 27.00 14.22 1.20 -5.33 -14.19 -12.89 -
  QoQ % -35.22% 89.87% 1,085.00% 122.51% 62.44% -10.09% -
  Horiz. % -135.69% -209.46% -110.32% -9.31% 41.35% 110.09% 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 0.94 0.67 0.50 0.59 0.53 0.63 0.53 46.47%
  QoQ % 40.30% 34.00% -15.25% 11.32% -15.87% 18.87% -
  Horiz. % 177.36% 126.42% 94.34% 111.32% 100.00% 118.87% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 -
Price 0.2300 0.1400 0.1000 0.1400 0.1400 0.1400 0.0900 -
P/RPS 1.07 0.60 0.53 0.78 0.84 0.97 0.69 33.94%
  QoQ % 78.33% 13.21% -32.05% -7.14% -13.40% 40.58% -
  Horiz. % 155.07% 86.96% 76.81% 113.04% 121.74% 140.58% 100.00%
P/EPS 7.74 4.32 7.81 116.67 -29.17 -9.87 -7.76 -
  QoQ % 79.17% -44.69% -93.31% 499.97% -195.54% -27.19% -
  Horiz. % -99.74% -55.67% -100.64% -1,503.48% 375.90% 127.19% 100.00%
EY 12.93 23.14 12.80 0.86 -3.43 -10.14 -12.89 -
  QoQ % -44.12% 80.78% 1,388.37% 125.07% 66.17% 21.33% -
  Horiz. % -100.31% -179.52% -99.30% -6.67% 26.61% 78.67% 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 1.28 0.78 0.56 0.82 0.82 0.88 0.53 79.91%
  QoQ % 64.10% 39.29% -31.71% 0.00% -6.82% 66.04% -
  Horiz. % 241.51% 147.17% 105.66% 154.72% 154.72% 166.04% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers