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 - 835,826
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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers