Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2008-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -96.87%    YoY -     -84.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,280 27,588 18,997 7,893 38,678 25,340 17,317 63.36%
  QoQ % 31.51% 45.22% 140.68% -79.59% 52.64% 46.33% -
  Horiz. % 209.51% 159.31% 109.70% 45.58% 223.35% 146.33% 100.00%
PBT 1,169 885 435 307 7,665 6,131 3,218 -48.93%
  QoQ % 32.09% 103.45% 41.69% -95.99% 25.02% 90.52% -
  Horiz. % 36.33% 27.50% 13.52% 9.54% 238.19% 190.52% 100.00%
Tax -189 -249 -161 -97 -956 -669 -432 -42.22%
  QoQ % 24.10% -54.66% -65.98% 89.85% -42.90% -54.86% -
  Horiz. % 43.75% 57.64% 37.27% 22.45% 221.30% 154.86% 100.00%
NP 980 636 274 210 6,709 5,462 2,786 -50.01%
  QoQ % 54.09% 132.12% 30.48% -96.87% 22.83% 96.05% -
  Horiz. % 35.18% 22.83% 9.83% 7.54% 240.81% 196.05% 100.00%
NP to SH 981 636 275 210 6,710 5,463 2,786 -49.98%
  QoQ % 54.25% 131.27% 30.95% -96.87% 22.83% 96.09% -
  Horiz. % 35.21% 22.83% 9.87% 7.54% 240.85% 196.09% 100.00%
Tax Rate 16.17 % 28.14 % 37.01 % 31.60 % 12.47 % 10.91 % 13.42 % 13.17%
  QoQ % -42.54% -23.97% 17.12% 153.41% 14.30% -18.70% -
  Horiz. % 120.49% 209.69% 275.78% 235.47% 92.92% 81.30% 100.00%
Total Cost 35,300 26,952 18,723 7,683 31,969 19,878 14,531 80.23%
  QoQ % 30.97% 43.95% 143.69% -75.97% 60.83% 36.80% -
  Horiz. % 242.93% 185.48% 128.85% 52.87% 220.01% 136.80% 100.00%
Net Worth 37,544 37,282 38,958 41,999 39,861 37,599 35,377 4.02%
  QoQ % 0.70% -4.30% -7.24% 5.37% 6.02% 6.28% -
  Horiz. % 106.13% 105.38% 110.12% 118.72% 112.67% 106.28% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 37,544 37,282 38,958 41,999 39,861 37,599 35,377 4.02%
  QoQ % 0.70% -4.30% -7.24% 5.37% 6.02% 6.28% -
  Horiz. % 106.13% 105.38% 110.12% 118.72% 112.67% 106.28% 100.00%
NOSH 220,851 219,310 229,166 233,333 221,452 221,174 221,111 -0.08%
  QoQ % 0.70% -4.30% -1.79% 5.37% 0.13% 0.03% -
  Horiz. % 99.88% 99.19% 103.64% 105.53% 100.15% 100.03% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.70 % 2.31 % 1.44 % 2.66 % 17.35 % 21.55 % 16.09 % -69.41%
  QoQ % 16.88% 60.42% -45.86% -84.67% -19.49% 33.93% -
  Horiz. % 16.78% 14.36% 8.95% 16.53% 107.83% 133.93% 100.00%
ROE 2.61 % 1.71 % 0.71 % 0.50 % 16.83 % 14.53 % 7.88 % -51.97%
  QoQ % 52.63% 140.85% 42.00% -97.03% 15.83% 84.39% -
  Horiz. % 33.12% 21.70% 9.01% 6.35% 213.58% 184.39% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.43 12.58 8.29 3.38 17.47 11.46 7.83 63.53%
  QoQ % 30.60% 51.75% 145.27% -80.65% 52.44% 46.36% -
  Horiz. % 209.83% 160.66% 105.87% 43.17% 223.12% 146.36% 100.00%
EPS 0.44 0.29 0.12 0.09 3.03 2.47 1.26 -50.25%
  QoQ % 51.72% 141.67% 33.33% -97.03% 22.67% 96.03% -
  Horiz. % 34.92% 23.02% 9.52% 7.14% 240.48% 196.03% 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 0.1700 0.1700 0.1700 0.1800 0.1800 0.1700 0.1600 4.11%
  QoQ % 0.00% 0.00% -5.56% 0.00% 5.88% 6.25% -
  Horiz. % 106.25% 106.25% 106.25% 112.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,884
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.84 2.92 2.01 0.84 4.09 2.68 1.83 63.54%
  QoQ % 31.51% 45.27% 139.29% -79.46% 52.61% 46.45% -
  Horiz. % 209.84% 159.56% 109.84% 45.90% 223.50% 146.45% 100.00%
EPS 0.10 0.07 0.03 0.02 0.71 0.58 0.29 -50.67%
  QoQ % 42.86% 133.33% 50.00% -97.18% 22.41% 100.00% -
  Horiz. % 34.48% 24.14% 10.34% 6.90% 244.83% 200.00% 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 0.0397 0.0395 0.0412 0.0444 0.0422 0.0398 0.0374 4.04%
  QoQ % 0.51% -4.13% -7.21% 5.21% 6.03% 6.42% -
  Horiz. % 106.15% 105.61% 110.16% 118.72% 112.83% 106.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.0900 0.1200 0.1700 0.2100 0.1900 0.2300 0.2200 -
P/RPS 0.55 0.95 2.05 6.21 1.09 2.01 2.81 -66.12%
  QoQ % -42.11% -53.66% -66.99% 469.72% -45.77% -28.47% -
  Horiz. % 19.57% 33.81% 72.95% 221.00% 38.79% 71.53% 100.00%
P/EPS 20.26 41.38 141.67 233.33 6.27 9.31 17.46 10.37%
  QoQ % -51.04% -70.79% -39.28% 3,621.37% -32.65% -46.68% -
  Horiz. % 116.04% 237.00% 811.40% 1,336.37% 35.91% 53.32% 100.00%
EY 4.94 2.42 0.71 0.43 15.95 10.74 5.73 -9.38%
  QoQ % 104.13% 240.85% 65.12% -97.30% 48.51% 87.43% -
  Horiz. % 86.21% 42.23% 12.39% 7.50% 278.36% 187.43% 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 0.53 0.71 1.00 1.17 1.06 1.35 1.38 -47.01%
  QoQ % -25.35% -29.00% -14.53% 10.38% -21.48% -2.17% -
  Horiz. % 38.41% 51.45% 72.46% 84.78% 76.81% 97.83% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 13/11/08 18/08/08 13/05/08 28/02/08 07/11/07 10/08/07 -
Price 0.0900 0.0900 0.1200 0.2200 0.2000 0.2000 0.2100 -
P/RPS 0.55 0.72 1.45 6.50 1.15 1.75 2.68 -65.04%
  QoQ % -23.61% -50.34% -77.69% 465.22% -34.29% -34.70% -
  Horiz. % 20.52% 26.87% 54.10% 242.54% 42.91% 65.30% 100.00%
P/EPS 20.26 31.03 100.00 244.44 6.60 8.10 16.67 13.82%
  QoQ % -34.71% -68.97% -59.09% 3,603.64% -18.52% -51.41% -
  Horiz. % 121.54% 186.14% 599.88% 1,466.35% 39.59% 48.59% 100.00%
EY 4.94 3.22 1.00 0.41 15.15 12.35 6.00 -12.10%
  QoQ % 53.42% 222.00% 143.90% -97.29% 22.67% 105.83% -
  Horiz. % 82.33% 53.67% 16.67% 6.83% 252.50% 205.83% 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 0.53 0.53 0.71 1.22 1.11 1.18 1.31 -45.15%
  QoQ % 0.00% -25.35% -41.80% 9.91% -5.93% -9.92% -
  Horiz. % 40.46% 40.46% 54.20% 93.13% 84.73% 90.08% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS