Highlights

[CUSCAPI] QoQ Quarter Result on 2010-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -32.80%    YoY -     209.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,183 9,978 15,246 10,496 10,992 11,812 8,624 32.60%
  QoQ % 32.12% -34.55% 45.26% -4.51% -6.94% 36.97% -
  Horiz. % 152.86% 115.70% 176.79% 121.71% 127.46% 136.97% 100.00%
PBT 4,218 1,470 3,525 798 1,198 862 -905 -
  QoQ % 186.94% -58.30% 341.73% -33.39% 38.98% 195.25% -
  Horiz. % -466.08% -162.43% -389.50% -88.18% -132.38% -95.25% 100.00%
Tax -46 -119 -637 -87 -140 -88 -13 131.67%
  QoQ % 61.34% 81.32% -632.18% 37.86% -59.09% -576.92% -
  Horiz. % 353.85% 915.38% 4,900.00% 669.23% 1,076.92% 676.92% 100.00%
NP 4,172 1,351 2,888 711 1,058 774 -918 -
  QoQ % 208.81% -53.22% 306.19% -32.80% 36.69% 184.31% -
  Horiz. % -454.47% -147.17% -314.60% -77.45% -115.25% -84.31% 100.00%
NP to SH 4,172 1,351 2,888 711 1,058 774 -918 -
  QoQ % 208.81% -53.22% 306.19% -32.80% 36.69% 184.31% -
  Horiz. % -454.47% -147.17% -314.60% -77.45% -115.25% -84.31% 100.00%
Tax Rate 1.09 % 8.10 % 18.07 % 10.90 % 11.69 % 10.21 % - % -
  QoQ % -86.54% -55.17% 65.78% -6.76% 14.50% 0.00% -
  Horiz. % 10.68% 79.33% 176.98% 106.76% 114.50% 100.00% -
Total Cost 9,011 8,627 12,358 9,785 9,934 11,038 9,542 -3.74%
  QoQ % 4.45% -30.19% 26.30% -1.50% -10.00% 15.68% -
  Horiz. % 94.44% 90.41% 129.51% 102.55% 104.11% 115.68% 100.00%
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
  QoQ % 6.08% -0.31% -0.02% 6.73% -0.33% 4.94% -
  Horiz. % 118.05% 111.28% 111.62% 111.64% 104.60% 104.94% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,893 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 69.36 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
  QoQ % 6.08% -0.31% -0.02% 6.73% -0.33% 4.94% -
  Horiz. % 118.05% 111.28% 111.62% 111.64% 104.60% 104.94% 100.00%
NOSH 222,580 221,475 222,153 222,187 220,416 221,142 223,902 -0.39%
  QoQ % 0.50% -0.31% -0.02% 0.80% -0.33% -1.23% -
  Horiz. % 99.41% 98.92% 99.22% 99.23% 98.44% 98.77% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 31.65 % 13.54 % 18.94 % 6.77 % 9.63 % 6.55 % -10.64 % -
  QoQ % 133.75% -28.51% 179.76% -29.70% 47.02% 161.56% -
  Horiz. % -297.46% -127.26% -178.01% -63.63% -90.51% -61.56% 100.00%
ROE 9.87 % 3.39 % 7.22 % 1.78 % 2.82 % 2.06 % -2.56 % -
  QoQ % 191.15% -53.05% 305.62% -36.88% 36.89% 180.47% -
  Horiz. % -385.55% -132.42% -282.03% -69.53% -110.16% -80.47% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.92 4.51 6.86 4.72 4.99 5.34 3.85 33.12%
  QoQ % 31.26% -34.26% 45.34% -5.41% -6.55% 38.70% -
  Horiz. % 153.77% 117.14% 178.18% 122.60% 129.61% 138.70% 100.00%
EPS 1.88 0.61 1.30 0.32 0.48 0.35 -0.41 -
  QoQ % 208.20% -53.08% 306.25% -33.33% 37.14% 185.37% -
  Horiz. % -458.54% -148.78% -317.07% -78.05% -117.07% -85.37% 100.00%
DPS 1.30 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. % 100.00% - - - - - -
NAPS 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 0.1600 12.10%
  QoQ % 5.56% 0.00% 0.00% 5.88% 0.00% 6.25% -
  Horiz. % 118.75% 112.50% 112.50% 112.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.53 1.16 1.77 1.22 1.28 1.37 1.00 32.68%
  QoQ % 31.90% -34.46% 45.08% -4.69% -6.57% 37.00% -
  Horiz. % 153.00% 116.00% 177.00% 122.00% 128.00% 137.00% 100.00%
EPS 0.49 0.16 0.34 0.08 0.12 0.09 -0.11 -
  QoQ % 206.25% -52.94% 325.00% -33.33% 33.33% 181.82% -
  Horiz. % -445.45% -145.45% -309.09% -72.73% -109.09% -81.82% 100.00%
DPS 0.34 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. % 100.00% - - - - - -
NAPS 0.0492 0.0464 0.0465 0.0465 0.0436 0.0438 0.0417 11.62%
  QoQ % 6.03% -0.22% 0.00% 6.65% -0.46% 5.04% -
  Horiz. % 117.99% 111.27% 111.51% 111.51% 104.56% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2300 0.1700 0.1200 0.0900 0.1000 0.0900 0.1000 -
P/RPS 3.88 3.77 1.75 1.91 2.01 1.68 2.60 30.49%
  QoQ % 2.92% 115.43% -8.38% -4.98% 19.64% -35.38% -
  Horiz. % 149.23% 145.00% 67.31% 73.46% 77.31% 64.62% 100.00%
P/EPS 12.27 27.87 9.23 28.13 20.83 25.71 -24.39 -
  QoQ % -55.97% 201.95% -67.19% 35.05% -18.98% 205.41% -
  Horiz. % -50.31% -114.27% -37.84% -115.33% -85.40% -105.41% 100.00%
EY 8.15 3.59 10.83 3.56 4.80 3.89 -4.10 -
  QoQ % 127.02% -66.85% 204.21% -25.83% 23.39% 194.88% -
  Horiz. % -198.78% -87.56% -264.15% -86.83% -117.07% -94.88% 100.00%
DY 5.65 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. % 100.00% - - - - - -
P/NAPS 1.21 0.94 0.67 0.50 0.59 0.53 0.63 54.33%
  QoQ % 28.72% 40.30% 34.00% -15.25% 11.32% -15.87% -
  Horiz. % 192.06% 149.21% 106.35% 79.37% 93.65% 84.13% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 -
Price 0.2600 0.2300 0.1400 0.1000 0.1400 0.1400 0.1400 -
P/RPS 4.39 5.11 2.04 2.12 2.81 2.62 3.63 13.47%
  QoQ % -14.09% 150.49% -3.77% -24.56% 7.25% -27.82% -
  Horiz. % 120.94% 140.77% 56.20% 58.40% 77.41% 72.18% 100.00%
P/EPS 13.87 37.70 10.77 31.25 29.17 40.00 -34.15 -
  QoQ % -63.21% 250.05% -65.54% 7.13% -27.07% 217.13% -
  Horiz. % -40.61% -110.40% -31.54% -91.51% -85.42% -117.13% 100.00%
EY 7.21 2.65 9.29 3.20 3.43 2.50 -2.93 -
  QoQ % 172.08% -71.47% 190.31% -6.71% 37.20% 185.32% -
  Horiz. % -246.08% -90.44% -317.06% -109.22% -117.06% -85.32% 100.00%
DY 5.00 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. % 100.00% - - - - - -
P/NAPS 1.37 1.28 0.78 0.56 0.82 0.82 0.88 34.22%
  QoQ % 7.03% 64.10% 39.29% -31.71% 0.00% -6.82% -
  Horiz. % 155.68% 145.45% 88.64% 63.64% 93.18% 93.18% 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