Highlights

[CUSCAPI] QoQ Quarter Result on 2011-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -53.16%    YoY -     174.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,451 12,910 11,817 15,417 13,183 9,978 15,246 -7.99%
  QoQ % 4.19% 9.25% -23.35% 16.95% 32.12% -34.55% -
  Horiz. % 88.23% 84.68% 77.51% 101.12% 86.47% 65.45% 100.00%
PBT 1,903 1,815 2,578 2,511 4,218 1,470 3,525 -33.62%
  QoQ % 4.85% -29.60% 2.67% -40.47% 186.94% -58.30% -
  Horiz. % 53.99% 51.49% 73.13% 71.23% 119.66% 41.70% 100.00%
Tax -84 -6 471 -557 -46 -119 -637 -74.00%
  QoQ % -1,300.00% -101.27% 184.56% -1,110.87% 61.34% 81.32% -
  Horiz. % 13.19% 0.94% -73.94% 87.44% 7.22% 18.68% 100.00%
NP 1,819 1,809 3,049 1,954 4,172 1,351 2,888 -26.46%
  QoQ % 0.55% -40.67% 56.04% -53.16% 208.81% -53.22% -
  Horiz. % 62.98% 62.64% 105.57% 67.66% 144.46% 46.78% 100.00%
NP to SH 1,819 1,809 3,049 1,954 4,172 1,351 2,888 -26.46%
  QoQ % 0.55% -40.67% 56.04% -53.16% 208.81% -53.22% -
  Horiz. % 62.98% 62.64% 105.57% 67.66% 144.46% 46.78% 100.00%
Tax Rate 4.41 % 0.33 % -18.27 % 22.18 % 1.09 % 8.10 % 18.07 % -60.85%
  QoQ % 1,236.36% 101.81% -182.37% 1,934.86% -86.54% -55.17% -
  Horiz. % 24.41% 1.83% -101.11% 122.74% 6.03% 44.83% 100.00%
Total Cost 11,632 11,101 8,768 13,463 9,011 8,627 12,358 -3.95%
  QoQ % 4.78% 26.61% -34.87% 49.41% 4.45% -30.19% -
  Horiz. % 94.13% 89.83% 70.95% 108.94% 72.92% 69.81% 100.00%
Net Worth 60,899 46,899 48,962 44,409 42,290 39,865 39,987 32.27%
  QoQ % 29.85% -4.21% 10.25% 5.01% 6.08% -0.31% -
  Horiz. % 152.30% 117.29% 122.44% 111.06% 105.76% 99.69% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 3,338 - 2,893 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 157.86% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 60,899 46,899 48,962 44,409 42,290 39,865 39,987 32.27%
  QoQ % 29.85% -4.21% 10.25% 5.01% 6.08% -0.31% -
  Horiz. % 152.30% 117.29% 122.44% 111.06% 105.76% 99.69% 100.00%
NOSH 234,230 223,333 222,554 222,045 222,580 221,475 222,153 3.58%
  QoQ % 4.88% 0.35% 0.23% -0.24% 0.50% -0.31% -
  Horiz. % 105.44% 100.53% 100.18% 99.95% 100.19% 99.69% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.52 % 14.01 % 25.80 % 12.67 % 31.65 % 13.54 % 18.94 % -20.08%
  QoQ % -3.50% -45.70% 103.63% -59.97% 133.75% -28.51% -
  Horiz. % 71.38% 73.97% 136.22% 66.90% 167.11% 71.49% 100.00%
ROE 2.99 % 3.86 % 6.23 % 4.40 % 9.87 % 3.39 % 7.22 % -44.35%
  QoQ % -22.54% -38.04% 41.59% -55.42% 191.15% -53.05% -
  Horiz. % 41.41% 53.46% 86.29% 60.94% 136.70% 46.95% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.74 5.78 5.31 6.94 5.92 4.51 6.86 -11.18%
  QoQ % -0.69% 8.85% -23.49% 17.23% 31.26% -34.26% -
  Horiz. % 83.67% 84.26% 77.41% 101.17% 86.30% 65.74% 100.00%
EPS 0.78 0.81 1.37 0.88 1.88 0.61 1.30 -28.80%
  QoQ % -3.70% -40.88% 55.68% -53.19% 208.20% -53.08% -
  Horiz. % 60.00% 62.31% 105.38% 67.69% 144.62% 46.92% 100.00%
DPS 0.00 0.00 1.50 0.00 1.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.38% 0.00% 100.00% - -
NAPS 0.2600 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 27.70%
  QoQ % 23.81% -4.55% 10.00% 5.26% 5.56% 0.00% -
  Horiz. % 144.44% 116.67% 122.22% 111.11% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.57 1.50 1.38 1.79 1.53 1.16 1.77 -7.66%
  QoQ % 4.67% 8.70% -22.91% 16.99% 31.90% -34.46% -
  Horiz. % 88.70% 84.75% 77.97% 101.13% 86.44% 65.54% 100.00%
EPS 0.21 0.21 0.35 0.23 0.49 0.16 0.34 -27.41%
  QoQ % 0.00% -40.00% 52.17% -53.06% 206.25% -52.94% -
  Horiz. % 61.76% 61.76% 102.94% 67.65% 144.12% 47.06% 100.00%
DPS 0.00 0.00 0.39 0.00 0.34 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.71% 0.00% 100.00% - -
NAPS 0.0709 0.0546 0.0570 0.0517 0.0492 0.0464 0.0465 32.37%
  QoQ % 29.85% -4.21% 10.25% 5.08% 6.03% -0.22% -
  Horiz. % 152.47% 117.42% 122.58% 111.18% 105.81% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3900 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 -
P/RPS 6.79 7.09 8.66 3.89 3.88 3.77 1.75 146.31%
  QoQ % -4.23% -18.13% 122.62% 0.26% 2.92% 115.43% -
  Horiz. % 388.00% 405.14% 494.86% 222.29% 221.71% 215.43% 100.00%
P/EPS 50.22 50.62 33.58 30.68 12.27 27.87 9.23 208.40%
  QoQ % -0.79% 50.74% 9.45% 150.04% -55.97% 201.95% -
  Horiz. % 544.10% 548.43% 363.81% 332.39% 132.94% 301.95% 100.00%
EY 1.99 1.98 2.98 3.26 8.15 3.59 10.83 -67.58%
  QoQ % 0.51% -33.56% -8.59% -60.00% 127.02% -66.85% -
  Horiz. % 18.37% 18.28% 27.52% 30.10% 75.25% 33.15% 100.00%
DY 0.00 0.00 3.26 0.00 5.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.70% 0.00% 100.00% - -
P/NAPS 1.50 1.95 2.09 1.35 1.21 0.94 0.67 70.89%
  QoQ % -23.08% -6.70% 54.81% 11.57% 28.72% 40.30% -
  Horiz. % 223.88% 291.04% 311.94% 201.49% 180.60% 140.30% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 -
Price 0.4000 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 -
P/RPS 6.97 7.61 9.23 7.06 4.39 5.11 2.04 126.34%
  QoQ % -8.41% -17.55% 30.74% 60.82% -14.09% 150.49% -
  Horiz. % 341.67% 373.04% 452.45% 346.08% 215.20% 250.49% 100.00%
P/EPS 51.51 54.32 35.77 55.68 13.87 37.70 10.77 183.06%
  QoQ % -5.17% 51.86% -35.76% 301.44% -63.21% 250.05% -
  Horiz. % 478.27% 504.36% 332.13% 516.99% 128.78% 350.05% 100.00%
EY 1.94 1.84 2.80 1.80 7.21 2.65 9.29 -64.70%
  QoQ % 5.43% -34.29% 55.56% -75.03% 172.08% -71.47% -
  Horiz. % 20.88% 19.81% 30.14% 19.38% 77.61% 28.53% 100.00%
DY 0.00 0.00 3.06 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 61.20% 0.00% 100.00% - -
P/NAPS 1.54 2.10 2.23 2.45 1.37 1.28 0.78 57.19%
  QoQ % -26.67% -5.83% -8.98% 78.83% 7.03% 64.10% -
  Horiz. % 197.44% 269.23% 285.90% 314.10% 175.64% 164.10% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

481  450  619  1005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 DNEX 0.29+0.01 
 JAKS 0.69+0.015 
 KSTAR 0.125-0.02 
 SCIB 3.07+0.53 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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