Highlights

[CUSCAPI] QoQ Cumulative 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 -     132.75%    YoY -     -73.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 35,720 25,742 10,496 38,805 27,813 16,001 7,377 185.94%
  QoQ % 38.76% 145.26% -72.95% 39.52% 73.82% 116.90% -
  Horiz. % 484.21% 348.95% 142.28% 526.03% 377.02% 216.90% 100.00%
PBT 5,793 4,323 798 507 -691 -1,553 -648 -
  QoQ % 34.00% 441.73% 57.40% 173.37% 55.51% -139.66% -
  Horiz. % -893.98% -667.13% -123.15% -78.24% 106.64% 239.66% 100.00%
Tax -843 -724 -87 -246 -106 -17 -4 3,429.92%
  QoQ % -16.44% -732.18% 64.63% -132.08% -523.53% -325.00% -
  Horiz. % 21,075.00% 18,100.00% 2,175.00% 6,150.00% 2,650.00% 425.00% 100.00%
NP 4,950 3,599 711 261 -797 -1,570 -652 -
  QoQ % 37.54% 406.19% 172.41% 132.75% 49.24% -140.80% -
  Horiz. % -759.20% -551.99% -109.05% -40.03% 122.24% 240.80% 100.00%
NP to SH 4,950 3,599 711 261 -797 -1,570 -652 -
  QoQ % 37.54% 406.19% 172.41% 132.75% 49.24% -140.80% -
  Horiz. % -759.20% -551.99% -109.05% -40.03% 122.24% 240.80% 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 30,770 22,143 9,785 38,544 28,610 17,571 8,029 144.69%
  QoQ % 38.96% 126.30% -74.61% 34.72% 62.83% 118.84% -
  Horiz. % 383.24% 275.79% 121.87% 480.06% 356.33% 218.84% 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 12.39 % 9.00 % 1.78 % 0.71 % -2.12 % -4.43 % -1.71 % -
  QoQ % 37.67% 405.62% 150.70% 133.49% 52.14% -159.06% -
  Horiz. % -724.56% -526.32% -104.09% -41.52% 123.98% 259.06% 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 16.09 11.59 4.72 17.84 12.56 7.23 3.28 188.43%
  QoQ % 38.83% 145.55% -73.54% 42.04% 73.72% 120.43% -
  Horiz. % 490.55% 353.35% 143.90% 543.90% 382.93% 220.43% 100.00%
EPS 2.23 1.62 0.32 0.12 -0.36 -0.71 -0.29 -
  QoQ % 37.65% 406.25% 166.67% 133.33% 49.30% -144.83% -
  Horiz. % -768.97% -558.62% -110.34% -41.38% 124.14% 244.83% 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 4.16 3.00 1.22 4.52 3.24 1.86 0.86 185.75%
  QoQ % 38.67% 145.90% -73.01% 39.51% 74.19% 116.28% -
  Horiz. % 483.72% 348.84% 141.86% 525.58% 376.74% 216.28% 100.00%
EPS 0.58 0.42 0.08 0.03 -0.09 -0.18 -0.08 -
  QoQ % 38.10% 425.00% 166.67% 133.33% 50.00% -125.00% -
  Horiz. % -725.00% -525.00% -100.00% -37.50% 112.50% 225.00% 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 0.0465 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 1.06 1.04 1.91 0.56 0.72 1.38 2.74 -46.88%
  QoQ % 1.92% -45.55% 241.07% -22.22% -47.83% -49.64% -
  Horiz. % 38.69% 37.96% 69.71% 20.44% 26.28% 50.36% 100.00%
P/EPS 7.62 7.41 28.13 83.33 -25.00 -14.09 -31.03 -
  QoQ % 2.83% -73.66% -66.24% 433.32% -77.43% 54.59% -
  Horiz. % -24.56% -23.88% -90.65% -268.55% 80.57% 45.41% 100.00%
EY 13.12 13.50 3.56 1.20 -4.00 -7.10 -3.22 -
  QoQ % -2.81% 279.21% 196.67% 130.00% 43.66% -120.50% -
  Horiz. % -407.45% -419.25% -110.56% -37.27% 124.22% 220.50% 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 1.43 1.21 2.12 0.78 1.11 1.94 2.74 -35.15%
  QoQ % 18.18% -42.92% 171.79% -29.73% -42.78% -29.20% -
  Horiz. % 52.19% 44.16% 77.37% 28.47% 40.51% 70.80% 100.00%
P/EPS 10.31 8.64 31.25 116.67 -38.89 -19.73 -31.03 -
  QoQ % 19.33% -72.35% -73.22% 400.00% -97.11% 36.42% -
  Horiz. % -33.23% -27.84% -100.71% -375.99% 125.33% 63.58% 100.00%
EY 9.70 11.57 3.20 0.86 -2.57 -5.07 -3.22 -
  QoQ % -16.16% 261.56% 272.09% 133.46% 49.31% -57.45% -
  Horiz. % -301.24% -359.32% -99.38% -26.71% 79.81% 157.45% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers