Highlights

[CUSCAPI] QoQ Quarter Result on 2009-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     184.31%    YoY -     113.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 15,246 10,496 10,992 11,812 8,624 7,377 8,692 45.59%
  QoQ % 45.26% -4.51% -6.94% 36.97% 16.90% -15.13% -
  Horiz. % 175.40% 120.75% 126.46% 135.90% 99.22% 84.87% 100.00%
PBT 3,525 798 1,198 862 -905 -648 229 521.90%
  QoQ % 341.73% -33.39% 38.98% 195.25% -39.66% -382.97% -
  Horiz. % 1,539.30% 348.47% 523.14% 376.42% -395.20% -282.97% 100.00%
Tax -637 -87 -140 -88 -13 -4 115 -
  QoQ % -632.18% 37.86% -59.09% -576.92% -225.00% -103.48% -
  Horiz. % -553.91% -75.65% -121.74% -76.52% -11.30% -3.48% 100.00%
NP 2,888 711 1,058 774 -918 -652 344 314.68%
  QoQ % 306.19% -32.80% 36.69% 184.31% -40.80% -289.53% -
  Horiz. % 839.53% 206.69% 307.56% 225.00% -266.86% -189.53% 100.00%
NP to SH 2,888 711 1,058 774 -918 -652 344 314.68%
  QoQ % 306.19% -32.80% 36.69% 184.31% -40.80% -289.53% -
  Horiz. % 839.53% 206.69% 307.56% 225.00% -266.86% -189.53% 100.00%
Tax Rate 18.07 % 10.90 % 11.69 % 10.21 % - % - % -50.22 % -
  QoQ % 65.78% -6.76% 14.50% 0.00% 0.00% 0.00% -
  Horiz. % -35.98% -21.70% -23.28% -20.33% 0.00% 0.00% 100.00%
Total Cost 12,358 9,785 9,934 11,038 9,542 8,029 8,348 29.98%
  QoQ % 26.30% -1.50% -10.00% 15.68% 18.84% -3.82% -
  Horiz. % 148.04% 117.21% 119.00% 132.22% 114.30% 96.18% 100.00%
Net Worth 39,987 39,993 37,470 37,594 35,824 38,220 37,966 3.53%
  QoQ % -0.02% 6.73% -0.33% 4.94% -6.27% 0.67% -
  Horiz. % 105.32% 105.34% 98.69% 99.02% 94.36% 100.67% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,987 39,993 37,470 37,594 35,824 38,220 37,966 3.53%
  QoQ % -0.02% 6.73% -0.33% 4.94% -6.27% 0.67% -
  Horiz. % 105.32% 105.34% 98.69% 99.02% 94.36% 100.67% 100.00%
NOSH 222,153 222,187 220,416 221,142 223,902 224,827 223,333 -0.35%
  QoQ % -0.02% 0.80% -0.33% -1.23% -0.41% 0.67% -
  Horiz. % 99.47% 99.49% 98.69% 99.02% 100.25% 100.67% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.94 % 6.77 % 9.63 % 6.55 % -10.64 % -8.84 % 3.96 % 184.69%
  QoQ % 179.76% -29.70% 47.02% 161.56% -20.36% -323.23% -
  Horiz. % 478.28% 170.96% 243.18% 165.40% -268.69% -223.23% 100.00%
ROE 7.22 % 1.78 % 2.82 % 2.06 % -2.56 % -1.71 % 0.91 % 299.31%
  QoQ % 305.62% -36.88% 36.89% 180.47% -49.71% -287.91% -
  Horiz. % 793.41% 195.60% 309.89% 226.37% -281.32% -187.91% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.86 4.72 4.99 5.34 3.85 3.28 3.89 46.12%
  QoQ % 45.34% -5.41% -6.55% 38.70% 17.38% -15.68% -
  Horiz. % 176.35% 121.34% 128.28% 137.28% 98.97% 84.32% 100.00%
EPS 1.30 0.32 0.48 0.35 -0.41 -0.29 0.15 323.60%
  QoQ % 306.25% -33.33% 37.14% 185.37% -41.38% -293.33% -
  Horiz. % 866.67% 213.33% 320.00% 233.33% -273.33% -193.33% 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 0.1800 0.1800 0.1700 0.1700 0.1600 0.1700 0.1700 3.89%
  QoQ % 0.00% 5.88% 0.00% 6.25% -5.88% 0.00% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 94.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.77 1.22 1.28 1.37 1.00 0.86 1.01 45.51%
  QoQ % 45.08% -4.69% -6.57% 37.00% 16.28% -14.85% -
  Horiz. % 175.25% 120.79% 126.73% 135.64% 99.01% 85.15% 100.00%
EPS 0.34 0.08 0.12 0.09 -0.11 -0.08 0.04 318.13%
  QoQ % 325.00% -33.33% 33.33% 181.82% -37.50% -300.00% -
  Horiz. % 850.00% 200.00% 300.00% 225.00% -275.00% -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 0.0465 0.0465 0.0436 0.0438 0.0417 0.0445 0.0442 3.45%
  QoQ % 0.00% 6.65% -0.46% 5.04% -6.29% 0.68% -
  Horiz. % 105.20% 105.20% 98.64% 99.10% 94.34% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1200 0.0900 0.1000 0.0900 0.1000 0.0900 0.0900 -
P/RPS 1.75 1.91 2.01 1.68 2.60 2.74 2.31 -16.94%
  QoQ % -8.38% -4.98% 19.64% -35.38% -5.11% 18.61% -
  Horiz. % 75.76% 82.68% 87.01% 72.73% 112.55% 118.61% 100.00%
P/EPS 9.23 28.13 20.83 25.71 -24.39 -31.03 58.43 -70.88%
  QoQ % -67.19% 35.05% -18.98% 205.41% 21.40% -153.11% -
  Horiz. % 15.80% 48.14% 35.65% 44.00% -41.74% -53.11% 100.00%
EY 10.83 3.56 4.80 3.89 -4.10 -3.22 1.71 243.47%
  QoQ % 204.21% -25.83% 23.39% 194.88% -27.33% -288.30% -
  Horiz. % 633.33% 208.19% 280.70% 227.49% -239.77% -188.30% 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 0.67 0.50 0.59 0.53 0.63 0.53 0.53 16.96%
  QoQ % 34.00% -15.25% 11.32% -15.87% 18.87% 0.00% -
  Horiz. % 126.42% 94.34% 111.32% 100.00% 118.87% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 27/02/09 -
Price 0.1400 0.1000 0.1400 0.1400 0.1400 0.0900 0.0900 -
P/RPS 2.04 2.12 2.81 2.62 3.63 2.74 2.31 -7.97%
  QoQ % -3.77% -24.56% 7.25% -27.82% 32.48% 18.61% -
  Horiz. % 88.31% 91.77% 121.65% 113.42% 157.14% 118.61% 100.00%
P/EPS 10.77 31.25 29.17 40.00 -34.15 -31.03 58.43 -67.71%
  QoQ % -65.54% 7.13% -27.07% 217.13% -10.05% -153.11% -
  Horiz. % 18.43% 53.48% 49.92% 68.46% -58.45% -53.11% 100.00%
EY 9.29 3.20 3.43 2.50 -2.93 -3.22 1.71 210.00%
  QoQ % 190.31% -6.71% 37.20% 185.32% 9.01% -288.30% -
  Horiz. % 543.27% 187.13% 200.58% 146.20% -171.35% -188.30% 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 0.78 0.56 0.82 0.82 0.88 0.53 0.53 29.48%
  QoQ % 39.29% -31.71% 0.00% -6.82% 66.04% 0.00% -
  Horiz. % 147.17% 105.66% 154.72% 154.72% 166.04% 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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers