Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     406.19%    YoY -     329.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 15,417 48,903 35,720 25,742 10,496 38,805 27,813 -32.55%
  QoQ % -68.47% 36.91% 38.76% 145.26% -72.95% 39.52% -
  Horiz. % 55.43% 175.83% 128.43% 92.55% 37.74% 139.52% 100.00%
PBT 2,511 10,011 5,793 4,323 798 507 -691 -
  QoQ % -74.92% 72.81% 34.00% 441.73% 57.40% 173.37% -
  Horiz. % -363.39% -1,448.77% -838.35% -625.62% -115.48% -73.37% 100.00%
Tax -557 -888 -843 -724 -87 -246 -106 202.56%
  QoQ % 37.27% -5.34% -16.44% -732.18% 64.63% -132.08% -
  Horiz. % 525.47% 837.74% 795.28% 683.02% 82.08% 232.08% 100.00%
NP 1,954 9,123 4,950 3,599 711 261 -797 -
  QoQ % -78.58% 84.30% 37.54% 406.19% 172.41% 132.75% -
  Horiz. % -245.17% -1,144.67% -621.08% -451.57% -89.21% -32.75% 100.00%
NP to SH 1,954 9,123 4,950 3,599 711 261 -797 -
  QoQ % -78.58% 84.30% 37.54% 406.19% 172.41% 132.75% -
  Horiz. % -245.17% -1,144.67% -621.08% -451.57% -89.21% -32.75% 100.00%
Tax Rate 22.18 % 8.87 % 14.55 % 16.75 % 10.90 % 48.52 % - % -
  QoQ % 150.06% -39.04% -13.13% 53.67% -77.54% 0.00% -
  Horiz. % 45.71% 18.28% 29.99% 34.52% 22.46% 100.00% -
Total Cost 13,463 39,780 30,770 22,143 9,785 38,544 28,610 -39.53%
  QoQ % -66.16% 29.28% 38.96% 126.30% -74.61% 34.72% -
  Horiz. % 47.06% 139.04% 107.55% 77.40% 34.20% 134.72% 100.00%
Net Worth 44,409 42,227 39,955 39,988 39,993 36,975 37,636 11.67%
  QoQ % 5.17% 5.69% -0.08% -0.01% 8.16% -1.76% -
  Horiz. % 118.00% 112.20% 106.16% 106.25% 106.26% 98.24% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,778 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 63.34 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 44,409 42,227 39,955 39,988 39,993 36,975 37,636 11.67%
  QoQ % 5.17% 5.69% -0.08% -0.01% 8.16% -1.76% -
  Horiz. % 118.00% 112.20% 106.16% 106.25% 106.26% 98.24% 100.00%
NOSH 222,045 222,249 221,973 222,160 222,187 217,500 221,388 0.20%
  QoQ % -0.09% 0.12% -0.08% -0.01% 2.16% -1.76% -
  Horiz. % 100.30% 100.39% 100.26% 100.35% 100.36% 98.24% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.67 % 18.66 % 13.86 % 13.98 % 6.77 % 0.67 % -2.87 % -
  QoQ % -32.10% 34.63% -0.86% 106.50% 910.45% 123.34% -
  Horiz. % -441.46% -650.17% -482.93% -487.11% -235.89% -23.34% 100.00%
ROE 4.40 % 21.60 % 12.39 % 9.00 % 1.78 % 0.71 % -2.12 % -
  QoQ % -79.63% 74.33% 37.67% 405.62% 150.70% 133.49% -
  Horiz. % -207.55% -1,018.87% -584.43% -424.53% -83.96% -33.49% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.94 22.00 16.09 11.59 4.72 17.84 12.56 -32.69%
  QoQ % -68.45% 36.73% 38.83% 145.55% -73.54% 42.04% -
  Horiz. % 55.25% 175.16% 128.11% 92.28% 37.58% 142.04% 100.00%
EPS 0.88 4.10 2.23 1.62 0.32 0.12 -0.36 -
  QoQ % -78.54% 83.86% 37.65% 406.25% 166.67% 133.33% -
  Horiz. % -244.44% -1,138.89% -619.44% -450.00% -88.89% -33.33% 100.00%
DPS 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 11.45%
  QoQ % 5.26% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 117.65% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.79 5.69 4.16 3.00 1.22 4.52 3.24 -32.69%
  QoQ % -68.54% 36.78% 38.67% 145.90% -73.01% 39.51% -
  Horiz. % 55.25% 175.62% 128.40% 92.59% 37.65% 139.51% 100.00%
EPS 0.23 1.06 0.58 0.42 0.08 0.03 -0.09 -
  QoQ % -78.30% 82.76% 38.10% 425.00% 166.67% 133.33% -
  Horiz. % -255.56% -1,177.78% -644.44% -466.67% -88.89% -33.33% 100.00%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0517 0.0491 0.0465 0.0465 0.0465 0.0430 0.0438 11.70%
  QoQ % 5.30% 5.59% 0.00% 0.00% 8.14% -1.83% -
  Horiz. % 118.04% 112.10% 106.16% 106.16% 106.16% 98.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 0.0900 -
P/RPS 3.89 1.05 1.06 1.04 1.91 0.56 0.72 208.22%
  QoQ % 270.48% -0.94% 1.92% -45.55% 241.07% -22.22% -
  Horiz. % 540.28% 145.83% 147.22% 144.44% 265.28% 77.78% 100.00%
P/EPS 30.68 5.60 7.62 7.41 28.13 83.33 -25.00 -
  QoQ % 447.86% -26.51% 2.83% -73.66% -66.24% 433.32% -
  Horiz. % -122.72% -22.40% -30.48% -29.64% -112.52% -333.32% 100.00%
EY 3.26 17.85 13.12 13.50 3.56 1.20 -4.00 -
  QoQ % -81.74% 36.05% -2.81% 279.21% 196.67% 130.00% -
  Horiz. % -81.50% -446.25% -328.00% -337.50% -89.00% -30.00% 100.00%
DY 0.00 11.30 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.35 1.21 0.94 0.67 0.50 0.59 0.53 86.62%
  QoQ % 11.57% 28.72% 40.30% 34.00% -15.25% 11.32% -
  Horiz. % 254.72% 228.30% 177.36% 126.42% 94.34% 111.32% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 -
Price 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 0.1400 -
P/RPS 7.06 1.18 1.43 1.21 2.12 0.78 1.11 243.67%
  QoQ % 498.31% -17.48% 18.18% -42.92% 171.79% -29.73% -
  Horiz. % 636.04% 106.31% 128.83% 109.01% 190.99% 70.27% 100.00%
P/EPS 55.68 6.33 10.31 8.64 31.25 116.67 -38.89 -
  QoQ % 779.62% -38.60% 19.33% -72.35% -73.22% 400.00% -
  Horiz. % -143.17% -16.28% -26.51% -22.22% -80.35% -300.00% 100.00%
EY 1.80 15.79 9.70 11.57 3.20 0.86 -2.57 -
  QoQ % -88.60% 62.78% -16.16% 261.56% 272.09% 133.46% -
  Horiz. % -70.04% -614.40% -377.43% -450.19% -124.51% -33.46% 100.00%
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.45 1.37 1.28 0.78 0.56 0.82 0.82 107.58%
  QoQ % 78.83% 7.03% 64.10% 39.29% -31.71% 0.00% -
  Horiz. % 298.78% 167.07% 156.10% 95.12% 68.29% 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.
 


 

144  240  447  1372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 LAMBO 0.070.00 
 BARAKAH 0.075-0.01 
 NIHSIN-WB 0.065-0.005 
 LAMBO-WB 0.010.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
 MYEG-C68 0.10-0.01 
 LHI 1.04-0.03 
 DAYANG 1.150.00 
Partners & Brokers