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 - 859,269
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.
 


 

285  258  594  1196 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 MNC-PA 0.0350.00 
 KNM 0.4150.00 
 SAPNRG 0.295+0.005 
 VSOLAR 0.09+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers