Highlights

[CUSCAPI] QoQ Quarter Result on 2010-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     208.81%    YoY -     294.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,910 11,817 15,417 13,183 9,978 15,246 10,496 14.78%
  QoQ % 9.25% -23.35% 16.95% 32.12% -34.55% 45.26% -
  Horiz. % 123.00% 112.59% 146.88% 125.60% 95.06% 145.26% 100.00%
PBT 1,815 2,578 2,511 4,218 1,470 3,525 798 72.86%
  QoQ % -29.60% 2.67% -40.47% 186.94% -58.30% 341.73% -
  Horiz. % 227.44% 323.06% 314.66% 528.57% 184.21% 441.73% 100.00%
Tax -6 471 -557 -46 -119 -637 -87 -83.16%
  QoQ % -101.27% 184.56% -1,110.87% 61.34% 81.32% -632.18% -
  Horiz. % 6.90% -541.38% 640.23% 52.87% 136.78% 732.18% 100.00%
NP 1,809 3,049 1,954 4,172 1,351 2,888 711 86.27%
  QoQ % -40.67% 56.04% -53.16% 208.81% -53.22% 306.19% -
  Horiz. % 254.43% 428.83% 274.82% 586.78% 190.01% 406.19% 100.00%
NP to SH 1,809 3,049 1,954 4,172 1,351 2,888 711 86.27%
  QoQ % -40.67% 56.04% -53.16% 208.81% -53.22% 306.19% -
  Horiz. % 254.43% 428.83% 274.82% 586.78% 190.01% 406.19% 100.00%
Tax Rate 0.33 % -18.27 % 22.18 % 1.09 % 8.10 % 18.07 % 10.90 % -90.27%
  QoQ % 101.81% -182.37% 1,934.86% -86.54% -55.17% 65.78% -
  Horiz. % 3.03% -167.61% 203.49% 10.00% 74.31% 165.78% 100.00%
Total Cost 11,101 8,768 13,463 9,011 8,627 12,358 9,785 8.77%
  QoQ % 26.61% -34.87% 49.41% 4.45% -30.19% 26.30% -
  Horiz. % 113.45% 89.61% 137.59% 92.09% 88.17% 126.30% 100.00%
Net Worth 46,899 48,962 44,409 42,290 39,865 39,987 39,993 11.19%
  QoQ % -4.21% 10.25% 5.01% 6.08% -0.31% -0.02% -
  Horiz. % 117.27% 122.42% 111.04% 105.74% 99.68% 99.98% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,338 - 2,893 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 157.86% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,899 48,962 44,409 42,290 39,865 39,987 39,993 11.19%
  QoQ % -4.21% 10.25% 5.01% 6.08% -0.31% -0.02% -
  Horiz. % 117.27% 122.42% 111.04% 105.74% 99.68% 99.98% 100.00%
NOSH 223,333 222,554 222,045 222,580 221,475 222,153 222,187 0.34%
  QoQ % 0.35% 0.23% -0.24% 0.50% -0.31% -0.02% -
  Horiz. % 100.52% 100.17% 99.94% 100.18% 99.68% 99.98% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.01 % 25.80 % 12.67 % 31.65 % 13.54 % 18.94 % 6.77 % 62.32%
  QoQ % -45.70% 103.63% -59.97% 133.75% -28.51% 179.76% -
  Horiz. % 206.94% 381.09% 187.15% 467.50% 200.00% 279.76% 100.00%
ROE 3.86 % 6.23 % 4.40 % 9.87 % 3.39 % 7.22 % 1.78 % 67.46%
  QoQ % -38.04% 41.59% -55.42% 191.15% -53.05% 305.62% -
  Horiz. % 216.85% 350.00% 247.19% 554.49% 190.45% 405.62% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.78 5.31 6.94 5.92 4.51 6.86 4.72 14.45%
  QoQ % 8.85% -23.49% 17.23% 31.26% -34.26% 45.34% -
  Horiz. % 122.46% 112.50% 147.03% 125.42% 95.55% 145.34% 100.00%
EPS 0.81 1.37 0.88 1.88 0.61 1.30 0.32 85.63%
  QoQ % -40.88% 55.68% -53.19% 208.20% -53.08% 306.25% -
  Horiz. % 253.12% 428.12% 275.00% 587.50% 190.63% 406.25% 100.00%
DPS 0.00 1.50 0.00 1.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 0.00% 100.00% - - -
NAPS 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 10.81%
  QoQ % -4.55% 10.00% 5.26% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 122.22% 111.11% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.50 1.38 1.79 1.53 1.16 1.77 1.22 14.75%
  QoQ % 8.70% -22.91% 16.99% 31.90% -34.46% 45.08% -
  Horiz. % 122.95% 113.11% 146.72% 125.41% 95.08% 145.08% 100.00%
EPS 0.21 0.35 0.23 0.49 0.16 0.34 0.08 90.18%
  QoQ % -40.00% 52.17% -53.06% 206.25% -52.94% 325.00% -
  Horiz. % 262.50% 437.50% 287.50% 612.50% 200.00% 425.00% 100.00%
DPS 0.00 0.39 0.00 0.34 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.71% 0.00% 100.00% - - -
NAPS 0.0546 0.0570 0.0517 0.0492 0.0464 0.0465 0.0465 11.29%
  QoQ % -4.21% 10.25% 5.08% 6.03% -0.22% 0.00% -
  Horiz. % 117.42% 122.58% 111.18% 105.81% 99.78% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 -
P/RPS 7.09 8.66 3.89 3.88 3.77 1.75 1.91 139.55%
  QoQ % -18.13% 122.62% 0.26% 2.92% 115.43% -8.38% -
  Horiz. % 371.20% 453.40% 203.66% 203.14% 197.38% 91.62% 100.00%
P/EPS 50.62 33.58 30.68 12.27 27.87 9.23 28.13 47.89%
  QoQ % 50.74% 9.45% 150.04% -55.97% 201.95% -67.19% -
  Horiz. % 179.95% 119.37% 109.07% 43.62% 99.08% 32.81% 100.00%
EY 1.98 2.98 3.26 8.15 3.59 10.83 3.56 -32.35%
  QoQ % -33.56% -8.59% -60.00% 127.02% -66.85% 204.21% -
  Horiz. % 55.62% 83.71% 91.57% 228.93% 100.84% 304.21% 100.00%
DY 0.00 3.26 0.00 5.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.70% 0.00% 100.00% - - -
P/NAPS 1.95 2.09 1.35 1.21 0.94 0.67 0.50 147.56%
  QoQ % -6.70% 54.81% 11.57% 28.72% 40.30% 34.00% -
  Horiz. % 390.00% 418.00% 270.00% 242.00% 188.00% 134.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 -
Price 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 -
P/RPS 7.61 9.23 7.06 4.39 5.11 2.04 2.12 134.26%
  QoQ % -17.55% 30.74% 60.82% -14.09% 150.49% -3.77% -
  Horiz. % 358.96% 435.38% 333.02% 207.08% 241.04% 96.23% 100.00%
P/EPS 54.32 35.77 55.68 13.87 37.70 10.77 31.25 44.52%
  QoQ % 51.86% -35.76% 301.44% -63.21% 250.05% -65.54% -
  Horiz. % 173.82% 114.46% 178.18% 44.38% 120.64% 34.46% 100.00%
EY 1.84 2.80 1.80 7.21 2.65 9.29 3.20 -30.83%
  QoQ % -34.29% 55.56% -75.03% 172.08% -71.47% 190.31% -
  Horiz. % 57.50% 87.50% 56.25% 225.31% 82.81% 290.31% 100.00%
DY 0.00 3.06 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.20% 0.00% 100.00% - - -
P/NAPS 2.10 2.23 2.45 1.37 1.28 0.78 0.56 141.18%
  QoQ % -5.83% -8.98% 78.83% 7.03% 64.10% 39.29% -
  Horiz. % 375.00% 398.21% 437.50% 244.64% 228.57% 139.29% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers