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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers