Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     989.66%    YoY -     209.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,903 47,626 51,484 41,984 38,805 37,084 32,002 32.57%
  QoQ % 2.68% -7.49% 22.63% 8.19% 4.64% 15.88% -
  Horiz. % 152.81% 148.82% 160.88% 131.19% 121.26% 115.88% 100.00%
PBT 10,011 7,724 8,646 3,192 507 -921 -3,106 -
  QoQ % 29.61% -10.66% 170.86% 529.59% 155.03% 70.34% -
  Horiz. % -322.31% -248.68% -278.36% -102.77% -16.32% 29.66% 100.00%
Tax -888 -1,124 -1,448 -348 -246 -141 -34 775.07%
  QoQ % 21.00% 22.38% -316.09% -41.46% -74.06% -315.69% -
  Horiz. % 2,611.76% 3,305.88% 4,258.82% 1,023.53% 723.53% 415.69% 100.00%
NP 9,123 6,600 7,198 2,844 261 -1,062 -3,140 -
  QoQ % 38.23% -8.31% 153.09% 989.66% 124.56% 66.16% -
  Horiz. % -290.54% -210.19% -229.24% -90.57% -8.31% 33.84% 100.00%
NP to SH 9,123 6,600 7,198 2,844 261 -1,062 -3,140 -
  QoQ % 38.23% -8.31% 153.09% 989.66% 124.56% 66.16% -
  Horiz. % -290.54% -210.19% -229.24% -90.57% -8.31% 33.84% 100.00%
Tax Rate 8.87 % 14.55 % 16.75 % 10.90 % 48.52 % - % - % -
  QoQ % -39.04% -13.13% 53.67% -77.54% 0.00% 0.00% -
  Horiz. % 18.28% 29.99% 34.52% 22.46% 100.00% - -
Total Cost 39,780 41,026 44,286 39,140 38,544 38,146 35,142 8.59%
  QoQ % -3.04% -7.36% 13.15% 1.55% 1.04% 8.55% -
  Horiz. % 113.20% 116.75% 126.02% 111.38% 109.68% 108.55% 100.00%
Net Worth 42,227 39,955 39,988 39,993 36,975 37,636 35,402 12.43%
  QoQ % 5.69% -0.08% -0.01% 8.16% -1.76% 6.31% -
  Horiz. % 119.28% 112.86% 112.95% 112.97% 104.44% 106.31% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,778 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 63.34 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,227 39,955 39,988 39,993 36,975 37,636 35,402 12.43%
  QoQ % 5.69% -0.08% -0.01% 8.16% -1.76% 6.31% -
  Horiz. % 119.28% 112.86% 112.95% 112.97% 104.44% 106.31% 100.00%
NOSH 222,249 221,973 222,160 222,187 217,500 221,388 221,267 0.29%
  QoQ % 0.12% -0.08% -0.01% 2.16% -1.76% 0.05% -
  Horiz. % 100.44% 100.32% 100.40% 100.42% 98.30% 100.05% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.66 % 13.86 % 13.98 % 6.77 % 0.67 % -2.87 % -9.81 % -
  QoQ % 34.63% -0.86% 106.50% 910.45% 123.34% 70.74% -
  Horiz. % -190.21% -141.28% -142.51% -69.01% -6.83% 29.26% 100.00%
ROE 21.60 % 16.52 % 18.00 % 7.11 % 0.71 % -2.82 % -8.87 % -
  QoQ % 30.75% -8.22% 153.16% 901.41% 125.18% 68.21% -
  Horiz. % -243.52% -186.25% -202.93% -80.16% -8.00% 31.79% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.00 21.46 23.17 18.90 17.84 16.75 14.46 32.18%
  QoQ % 2.52% -7.38% 22.59% 5.94% 6.51% 15.84% -
  Horiz. % 152.14% 148.41% 160.24% 130.71% 123.37% 115.84% 100.00%
EPS 4.10 2.97 3.24 1.28 0.12 -0.48 -1.42 -
  QoQ % 38.05% -8.33% 153.13% 966.67% 125.00% 66.20% -
  Horiz. % -288.73% -209.15% -228.17% -90.14% -8.45% 33.80% 100.00%
DPS 2.60 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. % 100.00% - - - - - -
NAPS 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 0.1600 12.10%
  QoQ % 5.56% 0.00% 0.00% 5.88% 0.00% 6.25% -
  Horiz. % 118.75% 112.50% 112.50% 112.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.69 5.54 5.99 4.89 4.52 4.32 3.72 32.65%
  QoQ % 2.71% -7.51% 22.49% 8.19% 4.63% 16.13% -
  Horiz. % 152.96% 148.92% 161.02% 131.45% 121.51% 116.13% 100.00%
EPS 1.06 0.77 0.84 0.33 0.03 -0.12 -0.37 -
  QoQ % 37.66% -8.33% 154.55% 1,000.00% 125.00% 67.57% -
  Horiz. % -286.49% -208.11% -227.03% -89.19% -8.11% 32.43% 100.00%
DPS 0.67 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. % 100.00% - - - - - -
NAPS 0.0491 0.0465 0.0465 0.0465 0.0430 0.0438 0.0412 12.37%
  QoQ % 5.59% 0.00% 0.00% 8.14% -1.83% 6.31% -
  Horiz. % 119.17% 112.86% 112.86% 112.86% 104.37% 106.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2300 0.1700 0.1200 0.0900 0.1000 0.0900 0.1000 -
P/RPS 1.05 0.79 0.52 0.48 0.56 0.54 0.69 32.20%
  QoQ % 32.91% 51.92% 8.33% -14.29% 3.70% -21.74% -
  Horiz. % 152.17% 114.49% 75.36% 69.57% 81.16% 78.26% 100.00%
P/EPS 5.60 5.72 3.70 7.03 83.33 -18.75 -7.05 -
  QoQ % -2.10% 54.59% -47.37% -91.56% 544.43% -165.96% -
  Horiz. % -79.43% -81.13% -52.48% -99.72% -1,181.99% 265.96% 100.00%
EY 17.85 17.49 27.00 14.22 1.20 -5.33 -14.19 -
  QoQ % 2.06% -35.22% 89.87% 1,085.00% 122.51% 62.44% -
  Horiz. % -125.79% -123.26% -190.27% -100.21% -8.46% 37.56% 100.00%
DY 11.30 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. % 100.00% - - - - - -
P/NAPS 1.21 0.94 0.67 0.50 0.59 0.53 0.63 54.33%
  QoQ % 28.72% 40.30% 34.00% -15.25% 11.32% -15.87% -
  Horiz. % 192.06% 149.21% 106.35% 79.37% 93.65% 84.13% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 -
Price 0.2600 0.2300 0.1400 0.1000 0.1400 0.1400 0.1400 -
P/RPS 1.18 1.07 0.60 0.53 0.78 0.84 0.97 13.92%
  QoQ % 10.28% 78.33% 13.21% -32.05% -7.14% -13.40% -
  Horiz. % 121.65% 110.31% 61.86% 54.64% 80.41% 86.60% 100.00%
P/EPS 6.33 7.74 4.32 7.81 116.67 -29.17 -9.87 -
  QoQ % -18.22% 79.17% -44.69% -93.31% 499.97% -195.54% -
  Horiz. % -64.13% -78.42% -43.77% -79.13% -1,182.07% 295.54% 100.00%
EY 15.79 12.93 23.14 12.80 0.86 -3.43 -10.14 -
  QoQ % 22.12% -44.12% 80.78% 1,388.37% 125.07% 66.17% -
  Horiz. % -155.72% -127.51% -228.21% -126.23% -8.48% 33.83% 100.00%
DY 10.00 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. % 100.00% - - - - - -
P/NAPS 1.37 1.28 0.78 0.56 0.82 0.82 0.88 34.22%
  QoQ % 7.03% 64.10% 39.29% -31.71% 0.00% -6.82% -
  Horiz. % 155.68% 145.45% 88.64% 63.64% 93.18% 93.18% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers