Highlights

[CUSCAPI] QoQ Quarter Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -53.22%    YoY -     74.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,817 15,417 13,183 9,978 15,246 10,496 10,992 4.96%
  QoQ % -23.35% 16.95% 32.12% -34.55% 45.26% -4.51% -
  Horiz. % 107.51% 140.26% 119.93% 90.78% 138.70% 95.49% 100.00%
PBT 2,578 2,511 4,218 1,470 3,525 798 1,198 66.91%
  QoQ % 2.67% -40.47% 186.94% -58.30% 341.73% -33.39% -
  Horiz. % 215.19% 209.60% 352.09% 122.70% 294.24% 66.61% 100.00%
Tax 471 -557 -46 -119 -637 -87 -140 -
  QoQ % 184.56% -1,110.87% 61.34% 81.32% -632.18% 37.86% -
  Horiz. % -336.43% 397.86% 32.86% 85.00% 455.00% 62.14% 100.00%
NP 3,049 1,954 4,172 1,351 2,888 711 1,058 102.90%
  QoQ % 56.04% -53.16% 208.81% -53.22% 306.19% -32.80% -
  Horiz. % 288.19% 184.69% 394.33% 127.69% 272.97% 67.20% 100.00%
NP to SH 3,049 1,954 4,172 1,351 2,888 711 1,058 102.90%
  QoQ % 56.04% -53.16% 208.81% -53.22% 306.19% -32.80% -
  Horiz. % 288.19% 184.69% 394.33% 127.69% 272.97% 67.20% 100.00%
Tax Rate -18.27 % 22.18 % 1.09 % 8.10 % 18.07 % 10.90 % 11.69 % -
  QoQ % -182.37% 1,934.86% -86.54% -55.17% 65.78% -6.76% -
  Horiz. % -156.29% 189.73% 9.32% 69.29% 154.58% 93.24% 100.00%
Total Cost 8,768 13,463 9,011 8,627 12,358 9,785 9,934 -8.01%
  QoQ % -34.87% 49.41% 4.45% -30.19% 26.30% -1.50% -
  Horiz. % 88.26% 135.52% 90.71% 86.84% 124.40% 98.50% 100.00%
Net Worth 48,962 44,409 42,290 39,865 39,987 39,993 37,470 19.58%
  QoQ % 10.25% 5.01% 6.08% -0.31% -0.02% 6.73% -
  Horiz. % 130.67% 118.52% 112.86% 106.39% 106.72% 106.73% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,338 - 2,893 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.37% 0.00% 100.00% - - - -
Div Payout % 109.49 % - % 69.36 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.86% 0.00% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,962 44,409 42,290 39,865 39,987 39,993 37,470 19.58%
  QoQ % 10.25% 5.01% 6.08% -0.31% -0.02% 6.73% -
  Horiz. % 130.67% 118.52% 112.86% 106.39% 106.72% 106.73% 100.00%
NOSH 222,554 222,045 222,580 221,475 222,153 222,187 220,416 0.65%
  QoQ % 0.23% -0.24% 0.50% -0.31% -0.02% 0.80% -
  Horiz. % 100.97% 100.74% 100.98% 100.48% 100.79% 100.80% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 25.80 % 12.67 % 31.65 % 13.54 % 18.94 % 6.77 % 9.63 % 93.25%
  QoQ % 103.63% -59.97% 133.75% -28.51% 179.76% -29.70% -
  Horiz. % 267.91% 131.57% 328.66% 140.60% 196.68% 70.30% 100.00%
ROE 6.23 % 4.40 % 9.87 % 3.39 % 7.22 % 1.78 % 2.82 % 69.87%
  QoQ % 41.59% -55.42% 191.15% -53.05% 305.62% -36.88% -
  Horiz. % 220.92% 156.03% 350.00% 120.21% 256.03% 63.12% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.31 6.94 5.92 4.51 6.86 4.72 4.99 4.24%
  QoQ % -23.49% 17.23% 31.26% -34.26% 45.34% -5.41% -
  Horiz. % 106.41% 139.08% 118.64% 90.38% 137.47% 94.59% 100.00%
EPS 1.37 0.88 1.88 0.61 1.30 0.32 0.48 101.60%
  QoQ % 55.68% -53.19% 208.20% -53.08% 306.25% -33.33% -
  Horiz. % 285.42% 183.33% 391.67% 127.08% 270.83% 66.67% 100.00%
DPS 1.50 0.00 1.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.38% 0.00% 100.00% - - - -
NAPS 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 18.81%
  QoQ % 10.00% 5.26% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 129.41% 117.65% 111.76% 105.88% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.38 1.79 1.53 1.16 1.77 1.22 1.28 5.16%
  QoQ % -22.91% 16.99% 31.90% -34.46% 45.08% -4.69% -
  Horiz. % 107.81% 139.84% 119.53% 90.62% 138.28% 95.31% 100.00%
EPS 0.35 0.23 0.49 0.16 0.34 0.08 0.12 104.54%
  QoQ % 52.17% -53.06% 206.25% -52.94% 325.00% -33.33% -
  Horiz. % 291.67% 191.67% 408.33% 133.33% 283.33% 66.67% 100.00%
DPS 0.39 0.00 0.34 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.71% 0.00% 100.00% - - - -
NAPS 0.0570 0.0517 0.0492 0.0464 0.0465 0.0465 0.0436 19.62%
  QoQ % 10.25% 5.08% 6.03% -0.22% 0.00% 6.65% -
  Horiz. % 130.73% 118.58% 112.84% 106.42% 106.65% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 -
P/RPS 8.66 3.89 3.88 3.77 1.75 1.91 2.01 165.49%
  QoQ % 122.62% 0.26% 2.92% 115.43% -8.38% -4.98% -
  Horiz. % 430.85% 193.53% 193.03% 187.56% 87.06% 95.02% 100.00%
P/EPS 33.58 30.68 12.27 27.87 9.23 28.13 20.83 37.61%
  QoQ % 9.45% 150.04% -55.97% 201.95% -67.19% 35.05% -
  Horiz. % 161.21% 147.29% 58.91% 133.80% 44.31% 135.05% 100.00%
EY 2.98 3.26 8.15 3.59 10.83 3.56 4.80 -27.29%
  QoQ % -8.59% -60.00% 127.02% -66.85% 204.21% -25.83% -
  Horiz. % 62.08% 67.92% 169.79% 74.79% 225.62% 74.17% 100.00%
DY 3.26 0.00 5.65 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.70% 0.00% 100.00% - - - -
P/NAPS 2.09 1.35 1.21 0.94 0.67 0.50 0.59 132.92%
  QoQ % 54.81% 11.57% 28.72% 40.30% 34.00% -15.25% -
  Horiz. % 354.24% 228.81% 205.08% 159.32% 113.56% 84.75% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 -
Price 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 -
P/RPS 9.23 7.06 4.39 5.11 2.04 2.12 2.81 121.45%
  QoQ % 30.74% 60.82% -14.09% 150.49% -3.77% -24.56% -
  Horiz. % 328.47% 251.25% 156.23% 181.85% 72.60% 75.44% 100.00%
P/EPS 35.77 55.68 13.87 37.70 10.77 31.25 29.17 14.61%
  QoQ % -35.76% 301.44% -63.21% 250.05% -65.54% 7.13% -
  Horiz. % 122.63% 190.88% 47.55% 129.24% 36.92% 107.13% 100.00%
EY 2.80 1.80 7.21 2.65 9.29 3.20 3.43 -12.69%
  QoQ % 55.56% -75.03% 172.08% -71.47% 190.31% -6.71% -
  Horiz. % 81.63% 52.48% 210.20% 77.26% 270.85% 93.29% 100.00%
DY 3.06 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.20% 0.00% 100.00% - - - -
P/NAPS 2.23 2.45 1.37 1.28 0.78 0.56 0.82 95.19%
  QoQ % -8.98% 78.83% 7.03% 64.10% 39.29% -31.71% -
  Horiz. % 271.95% 298.78% 167.07% 156.10% 95.12% 68.29% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

461  373  627  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.385+0.015 
 JAKS 0.70+0.025 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.285+0.005 
 MESTRON 0.23+0.005 
 SCIB 2.89+0.35 
 MTRONIC 0.095+0.005 
 KSTAR 0.115-0.03 
 PHB 0.0250.00 

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