Highlights

[CUSCAPI] QoQ Cumulative 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 -     172.41%    YoY -     209.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 35,720 25,742 10,496 38,805 27,813 16,001 110.17%
  QoQ % 36.91% 38.76% 145.26% -72.95% 39.52% 73.82% -
  Horiz. % 305.62% 223.24% 160.88% 65.60% 242.52% 173.82% 100.00%
PBT 10,011 5,793 4,323 798 507 -691 -1,553 -
  QoQ % 72.81% 34.00% 441.73% 57.40% 173.37% 55.51% -
  Horiz. % -644.62% -373.02% -278.36% -51.38% -32.65% 44.49% 100.00%
Tax -888 -843 -724 -87 -246 -106 -17 1,287.33%
  QoQ % -5.34% -16.44% -732.18% 64.63% -132.08% -523.53% -
  Horiz. % 5,223.53% 4,958.82% 4,258.82% 511.76% 1,447.06% 623.53% 100.00%
NP 9,123 4,950 3,599 711 261 -797 -1,570 -
  QoQ % 84.30% 37.54% 406.19% 172.41% 132.75% 49.24% -
  Horiz. % -581.08% -315.29% -229.24% -45.29% -16.62% 50.76% 100.00%
NP to SH 9,123 4,950 3,599 711 261 -797 -1,570 -
  QoQ % 84.30% 37.54% 406.19% 172.41% 132.75% 49.24% -
  Horiz. % -581.08% -315.29% -229.24% -45.29% -16.62% 50.76% 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 30,770 22,143 9,785 38,544 28,610 17,571 72.16%
  QoQ % 29.28% 38.96% 126.30% -74.61% 34.72% 62.83% -
  Horiz. % 226.40% 175.12% 126.02% 55.69% 219.36% 162.83% 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 % 12.39 % 9.00 % 1.78 % 0.71 % -2.12 % -4.43 % -
  QoQ % 74.33% 37.67% 405.62% 150.70% 133.49% 52.14% -
  Horiz. % -487.58% -279.68% -203.16% -40.18% -16.03% 47.86% 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 16.09 11.59 4.72 17.84 12.56 7.23 109.56%
  QoQ % 36.73% 38.83% 145.55% -73.54% 42.04% 73.72% -
  Horiz. % 304.29% 222.54% 160.30% 65.28% 246.75% 173.72% 100.00%
EPS 4.10 2.23 1.62 0.32 0.12 -0.36 -0.71 -
  QoQ % 83.86% 37.65% 406.25% 166.67% 133.33% 49.30% -
  Horiz. % -577.46% -314.08% -228.17% -45.07% -16.90% 50.70% 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 4.16 3.00 1.22 4.52 3.24 1.86 110.30%
  QoQ % 36.78% 38.67% 145.90% -73.01% 39.51% 74.19% -
  Horiz. % 305.91% 223.66% 161.29% 65.59% 243.01% 174.19% 100.00%
EPS 1.06 0.58 0.42 0.08 0.03 -0.09 -0.18 -
  QoQ % 82.76% 38.10% 425.00% 166.67% 133.33% 50.00% -
  Horiz. % -588.89% -322.22% -233.33% -44.44% -16.67% 50.00% 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 1.06 1.04 1.91 0.56 0.72 1.38 -16.61%
  QoQ % -0.94% 1.92% -45.55% 241.07% -22.22% -47.83% -
  Horiz. % 76.09% 76.81% 75.36% 138.41% 40.58% 52.17% 100.00%
P/EPS 5.60 7.62 7.41 28.13 83.33 -25.00 -14.09 -
  QoQ % -26.51% 2.83% -73.66% -66.24% 433.32% -77.43% -
  Horiz. % -39.74% -54.08% -52.59% -199.65% -591.41% 177.43% 100.00%
EY 17.85 13.12 13.50 3.56 1.20 -4.00 -7.10 -
  QoQ % 36.05% -2.81% 279.21% 196.67% 130.00% 43.66% -
  Horiz. % -251.41% -184.79% -190.14% -50.14% -16.90% 56.34% 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 1.43 1.21 2.12 0.78 1.11 1.94 -28.15%
  QoQ % -17.48% 18.18% -42.92% 171.79% -29.73% -42.78% -
  Horiz. % 60.82% 73.71% 62.37% 109.28% 40.21% 57.22% 100.00%
P/EPS 6.33 10.31 8.64 31.25 116.67 -38.89 -19.73 -
  QoQ % -38.60% 19.33% -72.35% -73.22% 400.00% -97.11% -
  Horiz. % -32.08% -52.26% -43.79% -158.39% -591.33% 197.11% 100.00%
EY 15.79 9.70 11.57 3.20 0.86 -2.57 -5.07 -
  QoQ % 62.78% -16.16% 261.56% 272.09% 133.46% 49.31% -
  Horiz. % -311.44% -191.32% -228.21% -63.12% -16.96% 50.69% 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.
 


 

159  136  448  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.49+0.01 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 HSI-C7F 0.33+0.005 
 MPAY 0.12+0.01 
 HSI-H8B 0.18-0.01 
 LAYHONG 0.51+0.005 
 MERIDIAN 0.070.00 
 MTAG 0.56+0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers