Highlights

[CUSCAPI] QoQ Quarter Result on 2008-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -4.97%    YoY -     -72.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 11,812 8,624 7,377 8,692 8,591 11,104 7,893 30.80%
  QoQ % 36.97% 16.90% -15.13% 1.18% -22.63% 40.68% -
  Horiz. % 149.65% 109.26% 93.46% 110.12% 108.84% 140.68% 100.00%
PBT 862 -905 -648 229 450 128 307 98.90%
  QoQ % 195.25% -39.66% -382.97% -49.11% 251.56% -58.31% -
  Horiz. % 280.78% -294.79% -211.07% 74.59% 146.58% 41.69% 100.00%
Tax -88 -13 -4 115 -88 -64 -97 -6.28%
  QoQ % -576.92% -225.00% -103.48% 230.68% -37.50% 34.02% -
  Horiz. % 90.72% 13.40% 4.12% -118.56% 90.72% 65.98% 100.00%
NP 774 -918 -652 344 362 64 210 138.42%
  QoQ % 184.31% -40.80% -289.53% -4.97% 465.62% -69.52% -
  Horiz. % 368.57% -437.14% -310.48% 163.81% 172.38% 30.48% 100.00%
NP to SH 774 -918 -652 344 362 65 210 138.42%
  QoQ % 184.31% -40.80% -289.53% -4.97% 456.92% -69.05% -
  Horiz. % 368.57% -437.14% -310.48% 163.81% 172.38% 30.95% 100.00%
Tax Rate 10.21 % - % - % -50.22 % 19.56 % 50.00 % 31.60 % -52.88%
  QoQ % 0.00% 0.00% 0.00% -356.75% -60.88% 58.23% -
  Horiz. % 32.31% 0.00% 0.00% -158.92% 61.90% 158.23% 100.00%
Total Cost 11,038 9,542 8,029 8,348 8,229 11,040 7,683 27.29%
  QoQ % 15.68% 18.84% -3.82% 1.45% -25.46% 43.69% -
  Horiz. % 143.67% 124.20% 104.50% 108.66% 107.11% 143.69% 100.00%
Net Worth 37,594 35,824 38,220 37,966 38,462 36,833 41,999 -7.12%
  QoQ % 4.94% -6.27% 0.67% -1.29% 4.42% -12.30% -
  Horiz. % 89.51% 85.30% 91.00% 90.40% 91.58% 87.70% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 37,594 35,824 38,220 37,966 38,462 36,833 41,999 -7.12%
  QoQ % 4.94% -6.27% 0.67% -1.29% 4.42% -12.30% -
  Horiz. % 89.51% 85.30% 91.00% 90.40% 91.58% 87.70% 100.00%
NOSH 221,142 223,902 224,827 223,333 226,250 216,666 233,333 -3.51%
  QoQ % -1.23% -0.41% 0.67% -1.29% 4.42% -7.14% -
  Horiz. % 94.78% 95.96% 96.35% 95.71% 96.96% 92.86% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.55 % -10.64 % -8.84 % 3.96 % 4.21 % 0.58 % 2.66 % 82.25%
  QoQ % 161.56% -20.36% -323.23% -5.94% 625.86% -78.20% -
  Horiz. % 246.24% -400.00% -332.33% 148.87% 158.27% 21.80% 100.00%
ROE 2.06 % -2.56 % -1.71 % 0.91 % 0.94 % 0.18 % 0.50 % 156.78%
  QoQ % 180.47% -49.71% -287.91% -3.19% 422.22% -64.00% -
  Horiz. % 412.00% -512.00% -342.00% 182.00% 188.00% 36.00% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.34 3.85 3.28 3.89 3.80 5.12 3.38 35.61%
  QoQ % 38.70% 17.38% -15.68% 2.37% -25.78% 51.48% -
  Horiz. % 157.99% 113.91% 97.04% 115.09% 112.43% 151.48% 100.00%
EPS 0.35 -0.41 -0.29 0.15 0.16 0.03 0.09 147.09%
  QoQ % 185.37% -41.38% -293.33% -6.25% 433.33% -66.67% -
  Horiz. % 388.89% -455.56% -322.22% 166.67% 177.78% 33.33% 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 0.1700 0.1600 0.1700 0.1700 0.1700 0.1700 0.1800 -3.74%
  QoQ % 6.25% -5.88% 0.00% 0.00% 0.00% -5.56% -
  Horiz. % 94.44% 88.89% 94.44% 94.44% 94.44% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.37 1.00 0.86 1.01 1.00 1.29 0.92 30.37%
  QoQ % 37.00% 16.28% -14.85% 1.00% -22.48% 40.22% -
  Horiz. % 148.91% 108.70% 93.48% 109.78% 108.70% 140.22% 100.00%
EPS 0.09 -0.11 -0.08 0.04 0.04 0.01 0.02 172.32%
  QoQ % 181.82% -37.50% -300.00% 0.00% 300.00% -50.00% -
  Horiz. % 450.00% -550.00% -400.00% 200.00% 200.00% 50.00% 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 0.0438 0.0417 0.0445 0.0442 0.0448 0.0429 0.0489 -7.07%
  QoQ % 5.04% -6.29% 0.68% -1.34% 4.43% -12.27% -
  Horiz. % 89.57% 85.28% 91.00% 90.39% 91.62% 87.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.0900 0.1000 0.0900 0.0900 0.1200 0.1700 0.2100 -
P/RPS 1.68 2.60 2.74 2.31 3.16 3.32 6.21 -58.14%
  QoQ % -35.38% -5.11% 18.61% -26.90% -4.82% -46.54% -
  Horiz. % 27.05% 41.87% 44.12% 37.20% 50.89% 53.46% 100.00%
P/EPS 25.71 -24.39 -31.03 58.43 75.00 566.67 233.33 -76.99%
  QoQ % 205.41% 21.40% -153.11% -22.09% -86.76% 142.86% -
  Horiz. % 11.02% -10.45% -13.30% 25.04% 32.14% 242.86% 100.00%
EY 3.89 -4.10 -3.22 1.71 1.33 0.18 0.43 333.58%
  QoQ % 194.88% -27.33% -288.30% 28.57% 638.89% -58.14% -
  Horiz. % 904.65% -953.49% -748.84% 397.67% 309.30% 41.86% 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 0.53 0.63 0.53 0.53 0.71 1.00 1.17 -40.99%
  QoQ % -15.87% 18.87% 0.00% -25.35% -29.00% -14.53% -
  Horiz. % 45.30% 53.85% 45.30% 45.30% 60.68% 85.47% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/02/10 24/02/10 19/05/09 27/02/09 13/11/08 18/08/08 13/05/08 -
Price 0.1400 0.1400 0.0900 0.0900 0.0900 0.1200 0.2200 -
P/RPS 2.62 3.63 2.74 2.31 2.37 2.34 6.50 -45.40%
  QoQ % -27.82% 32.48% 18.61% -2.53% 1.28% -64.00% -
  Horiz. % 40.31% 55.85% 42.15% 35.54% 36.46% 36.00% 100.00%
P/EPS 40.00 -34.15 -31.03 58.43 56.25 400.00 244.44 -70.05%
  QoQ % 217.13% -10.05% -153.11% 3.88% -85.94% 63.64% -
  Horiz. % 16.36% -13.97% -12.69% 23.90% 23.01% 163.64% 100.00%
EY 2.50 -2.93 -3.22 1.71 1.78 0.25 0.41 233.40%
  QoQ % 185.32% 9.01% -288.30% -3.93% 612.00% -39.02% -
  Horiz. % 609.76% -714.63% -785.37% 417.07% 434.15% 60.98% 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 0.82 0.88 0.53 0.53 0.53 0.71 1.22 -23.25%
  QoQ % -6.82% 66.04% 0.00% 0.00% -25.35% -41.80% -
  Horiz. % 67.21% 72.13% 43.44% 43.44% 43.44% 58.20% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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