Highlights

[CUSCAPI] QoQ Quarter Result on 2008-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     456.92%    YoY -     -86.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 8,624 7,377 8,692 8,591 11,104 7,893 13,339 -25.25%
  QoQ % 16.90% -15.13% 1.18% -22.63% 40.68% -40.83% -
  Horiz. % 64.65% 55.30% 65.16% 64.41% 83.24% 59.17% 100.00%
PBT -905 -648 229 450 128 307 1,534 -
  QoQ % -39.66% -382.97% -49.11% 251.56% -58.31% -79.99% -
  Horiz. % -59.00% -42.24% 14.93% 29.34% 8.34% 20.01% 100.00%
Tax -13 -4 115 -88 -64 -97 -287 -87.32%
  QoQ % -225.00% -103.48% 230.68% -37.50% 34.02% 66.20% -
  Horiz. % 4.53% 1.39% -40.07% 30.66% 22.30% 33.80% 100.00%
NP -918 -652 344 362 64 210 1,247 -
  QoQ % -40.80% -289.53% -4.97% 465.62% -69.52% -83.16% -
  Horiz. % -73.62% -52.29% 27.59% 29.03% 5.13% 16.84% 100.00%
NP to SH -918 -652 344 362 65 210 1,247 -
  QoQ % -40.80% -289.53% -4.97% 456.92% -69.05% -83.16% -
  Horiz. % -73.62% -52.29% 27.59% 29.03% 5.21% 16.84% 100.00%
Tax Rate - % - % -50.22 % 19.56 % 50.00 % 31.60 % 18.71 % -
  QoQ % 0.00% 0.00% -356.75% -60.88% 58.23% 68.89% -
  Horiz. % 0.00% 0.00% -268.41% 104.54% 267.24% 168.89% 100.00%
Total Cost 9,542 8,029 8,348 8,229 11,040 7,683 12,092 -14.62%
  QoQ % 18.84% -3.82% 1.45% -25.46% 43.69% -36.46% -
  Horiz. % 78.91% 66.40% 69.04% 68.05% 91.30% 63.54% 100.00%
Net Worth 35,824 38,220 37,966 38,462 36,833 41,999 40,082 -7.22%
  QoQ % -6.27% 0.67% -1.29% 4.42% -12.30% 4.78% -
  Horiz. % 89.38% 95.36% 94.72% 95.96% 91.89% 104.78% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 35,824 38,220 37,966 38,462 36,833 41,999 40,082 -7.22%
  QoQ % -6.27% 0.67% -1.29% 4.42% -12.30% 4.78% -
  Horiz. % 89.38% 95.36% 94.72% 95.96% 91.89% 104.78% 100.00%
NOSH 223,902 224,827 223,333 226,250 216,666 233,333 222,678 0.37%
  QoQ % -0.41% 0.67% -1.29% 4.42% -7.14% 4.78% -
  Horiz. % 100.55% 100.97% 100.29% 101.60% 97.30% 104.78% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -10.64 % -8.84 % 3.96 % 4.21 % 0.58 % 2.66 % 9.35 % -
  QoQ % -20.36% -323.23% -5.94% 625.86% -78.20% -71.55% -
  Horiz. % -113.80% -94.55% 42.35% 45.03% 6.20% 28.45% 100.00%
ROE -2.56 % -1.71 % 0.91 % 0.94 % 0.18 % 0.50 % 3.11 % -
  QoQ % -49.71% -287.91% -3.19% 422.22% -64.00% -83.92% -
  Horiz. % -82.32% -54.98% 29.26% 30.23% 5.79% 16.08% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.85 3.28 3.89 3.80 5.12 3.38 5.99 -25.54%
  QoQ % 17.38% -15.68% 2.37% -25.78% 51.48% -43.57% -
  Horiz. % 64.27% 54.76% 64.94% 63.44% 85.48% 56.43% 100.00%
EPS -0.41 -0.29 0.15 0.16 0.03 0.09 0.56 -
  QoQ % -41.38% -293.33% -6.25% 433.33% -66.67% -83.93% -
  Horiz. % -73.21% -51.79% 26.79% 28.57% 5.36% 16.07% 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 0.1600 0.1700 0.1700 0.1700 0.1700 0.1800 0.1800 -7.56%
  QoQ % -5.88% 0.00% 0.00% 0.00% -5.56% 0.00% -
  Horiz. % 88.89% 94.44% 94.44% 94.44% 94.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.00 0.86 1.01 1.00 1.29 0.92 1.55 -25.36%
  QoQ % 16.28% -14.85% 1.00% -22.48% 40.22% -40.65% -
  Horiz. % 64.52% 55.48% 65.16% 64.52% 83.23% 59.35% 100.00%
EPS -0.11 -0.08 0.04 0.04 0.01 0.02 0.15 -
  QoQ % -37.50% -300.00% 0.00% 300.00% -50.00% -86.67% -
  Horiz. % -73.33% -53.33% 26.67% 26.67% 6.67% 13.33% 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 0.0417 0.0445 0.0442 0.0448 0.0429 0.0489 0.0466 -7.15%
  QoQ % -6.29% 0.68% -1.34% 4.43% -12.27% 4.94% -
  Horiz. % 89.48% 95.49% 94.85% 96.14% 92.06% 104.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.1000 0.0900 0.0900 0.1200 0.1700 0.2100 0.1900 -
P/RPS 2.60 2.74 2.31 3.16 3.32 6.21 3.17 -12.39%
  QoQ % -5.11% 18.61% -26.90% -4.82% -46.54% 95.90% -
  Horiz. % 82.02% 86.44% 72.87% 99.68% 104.73% 195.90% 100.00%
P/EPS -24.39 -31.03 58.43 75.00 566.67 233.33 33.93 -
  QoQ % 21.40% -153.11% -22.09% -86.76% 142.86% 587.68% -
  Horiz. % -71.88% -91.45% 172.21% 221.04% 1,670.11% 687.68% 100.00%
EY -4.10 -3.22 1.71 1.33 0.18 0.43 2.95 -
  QoQ % -27.33% -288.30% 28.57% 638.89% -58.14% -85.42% -
  Horiz. % -138.98% -109.15% 57.97% 45.08% 6.10% 14.58% 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 0.63 0.53 0.53 0.71 1.00 1.17 1.06 -29.33%
  QoQ % 18.87% 0.00% -25.35% -29.00% -14.53% 10.38% -
  Horiz. % 59.43% 50.00% 50.00% 66.98% 94.34% 110.38% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/02/10 19/05/09 27/02/09 13/11/08 18/08/08 13/05/08 28/02/08 -
Price 0.1400 0.0900 0.0900 0.0900 0.1200 0.2200 0.2000 -
P/RPS 3.63 2.74 2.31 2.37 2.34 6.50 3.34 5.71%
  QoQ % 32.48% 18.61% -2.53% 1.28% -64.00% 94.61% -
  Horiz. % 108.68% 82.04% 69.16% 70.96% 70.06% 194.61% 100.00%
P/EPS -34.15 -31.03 58.43 56.25 400.00 244.44 35.71 -
  QoQ % -10.05% -153.11% 3.88% -85.94% 63.64% 584.51% -
  Horiz. % -95.63% -86.89% 163.62% 157.52% 1,120.13% 684.51% 100.00%
EY -2.93 -3.22 1.71 1.78 0.25 0.41 2.80 -
  QoQ % 9.01% -288.30% -3.93% 612.00% -39.02% -85.36% -
  Horiz. % -104.64% -115.00% 61.07% 63.57% 8.93% 14.64% 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 0.88 0.53 0.53 0.53 0.71 1.22 1.11 -14.35%
  QoQ % 66.04% 0.00% 0.00% -25.35% -41.80% 9.91% -
  Horiz. % 79.28% 47.75% 47.75% 47.75% 63.96% 109.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS