Highlights

[CUSCAPI] QoQ TTM Result on 2009-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -826.05%    YoY -     -120.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 42,044 38,925 36,505 33,284 35,764 36,280 40,927 1.81%
  QoQ % 8.01% 6.63% 9.68% -6.93% -1.42% -11.35% -
  Horiz. % 102.73% 95.11% 89.20% 81.33% 87.38% 88.65% 100.00%
PBT 1,953 507 -462 -874 159 1,114 2,419 -13.31%
  QoQ % 285.21% 209.74% 47.14% -649.69% -85.73% -53.95% -
  Horiz. % 80.74% 20.96% -19.10% -36.13% 6.57% 46.05% 100.00%
Tax -327 -244 10 10 -41 -134 -536 -28.09%
  QoQ % -34.02% -2,540.00% 0.00% 124.39% 69.40% 75.00% -
  Horiz. % 61.01% 45.52% -1.87% -1.87% 7.65% 25.00% 100.00%
NP 1,626 263 -452 -864 118 980 1,883 -9.33%
  QoQ % 518.25% 158.19% 47.69% -832.20% -87.96% -47.96% -
  Horiz. % 86.35% 13.97% -24.00% -45.88% 6.27% 52.04% 100.00%
NP to SH 1,626 263 -452 -864 119 982 1,885 -9.39%
  QoQ % 518.25% 158.19% 47.69% -826.05% -87.88% -47.90% -
  Horiz. % 86.26% 13.95% -23.98% -45.84% 6.31% 52.10% 100.00%
Tax Rate 16.74 % 48.13 % - % - % 25.79 % 12.03 % 22.16 % -17.07%
  QoQ % -65.22% 0.00% 0.00% 0.00% 114.38% -45.71% -
  Horiz. % 75.54% 217.19% 0.00% 0.00% 116.38% 54.29% 100.00%
Total Cost 40,418 38,662 36,957 34,148 35,646 35,300 39,044 2.33%
  QoQ % 4.54% 4.61% 8.23% -4.20% 0.98% -9.59% -
  Horiz. % 103.52% 99.02% 94.65% 87.46% 91.30% 90.41% 100.00%
Net Worth 39,993 37,470 37,594 35,824 38,220 37,966 38,462 2.64%
  QoQ % 6.73% -0.33% 4.94% -6.27% 0.67% -1.29% -
  Horiz. % 103.98% 97.42% 97.74% 93.14% 99.37% 98.71% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 39,993 37,470 37,594 35,824 38,220 37,966 38,462 2.64%
  QoQ % 6.73% -0.33% 4.94% -6.27% 0.67% -1.29% -
  Horiz. % 103.98% 97.42% 97.74% 93.14% 99.37% 98.71% 100.00%
NOSH 222,187 220,416 221,142 223,902 224,827 223,333 226,250 -1.20%
  QoQ % 0.80% -0.33% -1.23% -0.41% 0.67% -1.29% -
  Horiz. % 98.20% 97.42% 97.74% 98.96% 99.37% 98.71% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.87 % 0.68 % -1.24 % -2.60 % 0.33 % 2.70 % 4.60 % -10.89%
  QoQ % 469.12% 154.84% 52.31% -887.88% -87.78% -41.30% -
  Horiz. % 84.13% 14.78% -26.96% -56.52% 7.17% 58.70% 100.00%
ROE 4.07 % 0.70 % -1.20 % -2.41 % 0.31 % 2.59 % 4.90 % -11.65%
  QoQ % 481.43% 158.33% 50.21% -877.42% -88.03% -47.14% -
  Horiz. % 83.06% 14.29% -24.49% -49.18% 6.33% 52.86% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.92 17.66 16.51 14.87 15.91 16.24 18.09 3.04%
  QoQ % 7.13% 6.97% 11.03% -6.54% -2.03% -10.23% -
  Horiz. % 104.59% 97.62% 91.27% 82.20% 87.95% 89.77% 100.00%
EPS 0.73 0.12 -0.20 -0.39 0.05 0.44 0.83 -8.21%
  QoQ % 508.33% 160.00% 48.72% -880.00% -88.64% -46.99% -
  Horiz. % 87.95% 14.46% -24.10% -46.99% 6.02% 53.01% 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 0.1800 0.1700 0.1700 0.1600 0.1700 0.1700 0.1700 3.89%
  QoQ % 5.88% 0.00% 6.25% -5.88% 0.00% 0.00% -
  Horiz. % 105.88% 100.00% 100.00% 94.12% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.89 4.53 4.25 3.87 4.16 4.22 4.76 1.81%
  QoQ % 7.95% 6.59% 9.82% -6.97% -1.42% -11.34% -
  Horiz. % 102.73% 95.17% 89.29% 81.30% 87.39% 88.66% 100.00%
EPS 0.19 0.03 -0.05 -0.10 0.01 0.11 0.22 -9.32%
  QoQ % 533.33% 160.00% 50.00% -1,100.00% -90.91% -50.00% -
  Horiz. % 86.36% 13.64% -22.73% -45.45% 4.55% 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 0.0465 0.0436 0.0438 0.0417 0.0445 0.0442 0.0448 2.52%
  QoQ % 6.65% -0.46% 5.04% -6.29% 0.68% -1.34% -
  Horiz. % 103.79% 97.32% 97.77% 93.08% 99.33% 98.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.0900 0.1000 0.0900 0.1000 0.0900 0.0900 0.1200 -
P/RPS 0.48 0.57 0.55 0.67 0.57 0.55 0.66 -19.14%
  QoQ % -15.79% 3.64% -17.91% 17.54% 3.64% -16.67% -
  Horiz. % 72.73% 86.36% 83.33% 101.52% 86.36% 83.33% 100.00%
P/EPS 12.30 83.81 -44.03 -25.91 170.04 20.47 14.40 -9.98%
  QoQ % -85.32% 290.35% -69.93% -115.24% 730.68% 42.15% -
  Horiz. % 85.42% 582.01% -305.76% -179.93% 1,180.83% 142.15% 100.00%
EY 8.13 1.19 -2.27 -3.86 0.59 4.89 6.94 11.14%
  QoQ % 583.19% 152.42% 41.19% -754.24% -87.93% -29.54% -
  Horiz. % 117.15% 17.15% -32.71% -55.62% 8.50% 70.46% 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 0.50 0.59 0.53 0.63 0.53 0.53 0.71 -20.86%
  QoQ % -15.25% 11.32% -15.87% 18.87% 0.00% -25.35% -
  Horiz. % 70.42% 83.10% 74.65% 88.73% 74.65% 74.65% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 27/02/09 13/11/08 -
Price 0.1000 0.1400 0.1400 0.1400 0.0900 0.0900 0.0900 -
P/RPS 0.53 0.79 0.85 0.94 0.57 0.55 0.50 3.96%
  QoQ % -32.91% -7.06% -9.57% 64.91% 3.64% 10.00% -
  Horiz. % 106.00% 158.00% 170.00% 188.00% 114.00% 110.00% 100.00%
P/EPS 13.66 117.33 -68.50 -36.28 170.04 20.47 10.80 16.97%
  QoQ % -88.36% 271.28% -88.81% -121.34% 730.68% 89.54% -
  Horiz. % 126.48% 1,086.39% -634.26% -335.93% 1,574.44% 189.54% 100.00%
EY 7.32 0.85 -1.46 -2.76 0.59 4.89 9.26 -14.52%
  QoQ % 761.18% 158.22% 47.10% -567.80% -87.93% -47.19% -
  Horiz. % 79.05% 9.18% -15.77% -29.81% 6.37% 52.81% 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 0.56 0.82 0.82 0.88 0.53 0.53 0.53 3.74%
  QoQ % -31.71% 0.00% -6.82% 66.04% 0.00% 0.00% -
  Horiz. % 105.66% 154.72% 154.72% 166.04% 100.00% 100.00% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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