Highlights

[CUSCAPI] QoQ TTM Result on 2008-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -55.11%    YoY -     -75.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 33,284 35,764 36,280 40,927 40,358 39,138 38,678 -9.54%
  QoQ % -6.93% -1.42% -11.35% 1.41% 3.12% 1.19% -
  Horiz. % 86.05% 92.47% 93.80% 105.81% 104.34% 101.19% 100.00%
PBT -874 159 1,114 2,419 4,881 6,495 7,664 -
  QoQ % -649.69% -85.73% -53.95% -50.44% -24.85% -15.25% -
  Horiz. % -11.40% 2.07% 14.54% 31.56% 63.69% 84.75% 100.00%
Tax 10 -41 -134 -536 -684 -912 -955 -
  QoQ % 124.39% 69.40% 75.00% 21.64% 25.00% 4.50% -
  Horiz. % -1.05% 4.29% 14.03% 56.13% 71.62% 95.50% 100.00%
NP -864 118 980 1,883 4,197 5,583 6,709 -
  QoQ % -832.20% -87.96% -47.96% -55.13% -24.83% -16.78% -
  Horiz. % -12.88% 1.76% 14.61% 28.07% 62.56% 83.22% 100.00%
NP to SH -864 119 982 1,885 4,199 5,584 6,709 -
  QoQ % -826.05% -87.88% -47.90% -55.11% -24.80% -16.77% -
  Horiz. % -12.88% 1.77% 14.64% 28.10% 62.59% 83.23% 100.00%
Tax Rate - % 25.79 % 12.03 % 22.16 % 14.01 % 14.04 % 12.46 % -
  QoQ % 0.00% 114.38% -45.71% 58.17% -0.21% 12.68% -
  Horiz. % 0.00% 206.98% 96.55% 177.85% 112.44% 112.68% 100.00%
Total Cost 34,148 35,646 35,300 39,044 36,161 33,555 31,969 4.50%
  QoQ % -4.20% 0.98% -9.59% 7.97% 7.77% 4.96% -
  Horiz. % 106.82% 111.50% 110.42% 122.13% 113.11% 104.96% 100.00%
Net Worth 35,824 38,220 37,966 38,462 36,833 41,999 40,082 -7.22%
  QoQ % -6.27% 0.67% -1.29% 4.42% -12.30% 4.78% -
  Horiz. % 89.38% 95.36% 94.72% 95.96% 91.89% 104.78% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 35,824 38,220 37,966 38,462 36,833 41,999 40,082 -7.22%
  QoQ % -6.27% 0.67% -1.29% 4.42% -12.30% 4.78% -
  Horiz. % 89.38% 95.36% 94.72% 95.96% 91.89% 104.78% 100.00%
NOSH 223,902 224,827 223,333 226,250 216,666 233,333 222,678 0.37%
  QoQ % -0.41% 0.67% -1.29% 4.42% -7.14% 4.78% -
  Horiz. % 100.55% 100.97% 100.29% 101.60% 97.30% 104.78% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2.60 % 0.33 % 2.70 % 4.60 % 10.40 % 14.26 % 17.35 % -
  QoQ % -887.88% -87.78% -41.30% -55.77% -27.07% -17.81% -
  Horiz. % -14.99% 1.90% 15.56% 26.51% 59.94% 82.19% 100.00%
ROE -2.41 % 0.31 % 2.59 % 4.90 % 11.40 % 13.30 % 16.74 % -
  QoQ % -877.42% -88.03% -47.14% -57.02% -14.29% -20.55% -
  Horiz. % -14.40% 1.85% 15.47% 29.27% 68.10% 79.45% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.87 15.91 16.24 18.09 18.63 16.77 17.37 -9.85%
  QoQ % -6.54% -2.03% -10.23% -2.90% 11.09% -3.45% -
  Horiz. % 85.61% 91.59% 93.49% 104.15% 107.25% 96.55% 100.00%
EPS -0.39 0.05 0.44 0.83 1.94 2.39 3.01 -
  QoQ % -880.00% -88.64% -46.99% -57.22% -18.83% -20.60% -
  Horiz. % -12.96% 1.66% 14.62% 27.57% 64.45% 79.40% 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 0.1600 0.1700 0.1700 0.1700 0.1700 0.1800 0.1800 -7.56%
  QoQ % -5.88% 0.00% 0.00% 0.00% -5.56% 0.00% -
  Horiz. % 88.89% 94.44% 94.44% 94.44% 94.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,884
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.52 3.79 3.84 4.33 4.27 4.14 4.09 -9.53%
  QoQ % -7.12% -1.30% -11.32% 1.41% 3.14% 1.22% -
  Horiz. % 86.06% 92.67% 93.89% 105.87% 104.40% 101.22% 100.00%
EPS -0.09 0.01 0.10 0.20 0.44 0.59 0.71 -
  QoQ % -1,000.00% -90.00% -50.00% -54.55% -25.42% -16.90% -
  Horiz. % -12.68% 1.41% 14.08% 28.17% 61.97% 83.10% 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 0.0379 0.0405 0.0402 0.0407 0.0390 0.0444 0.0424 -7.21%
  QoQ % -6.42% 0.75% -1.23% 4.36% -12.16% 4.72% -
  Horiz. % 89.39% 95.52% 94.81% 95.99% 91.98% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.1000 0.0900 0.0900 0.1200 0.1700 0.2100 0.1900 -
P/RPS 0.67 0.57 0.55 0.66 0.91 1.25 1.09 -27.73%
  QoQ % 17.54% 3.64% -16.67% -27.47% -27.20% 14.68% -
  Horiz. % 61.47% 52.29% 50.46% 60.55% 83.49% 114.68% 100.00%
P/EPS -25.91 170.04 20.47 14.40 8.77 8.78 6.31 -
  QoQ % -115.24% 730.68% 42.15% 64.20% -0.11% 39.14% -
  Horiz. % -410.62% 2,694.77% 324.41% 228.21% 138.99% 139.14% 100.00%
EY -3.86 0.59 4.89 6.94 11.40 11.40 15.86 -
  QoQ % -754.24% -87.93% -29.54% -39.12% 0.00% -28.12% -
  Horiz. % -24.34% 3.72% 30.83% 43.76% 71.88% 71.88% 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 0.63 0.53 0.53 0.71 1.00 1.17 1.06 -29.33%
  QoQ % 18.87% 0.00% -25.35% -29.00% -14.53% 10.38% -
  Horiz. % 59.43% 50.00% 50.00% 66.98% 94.34% 110.38% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/02/10 19/05/09 27/02/09 13/11/08 18/08/08 13/05/08 28/02/08 -
Price 0.1400 0.0900 0.0900 0.0900 0.1200 0.2200 0.2000 -
P/RPS 0.94 0.57 0.55 0.50 0.64 1.31 1.15 -12.59%
  QoQ % 64.91% 3.64% 10.00% -21.87% -51.15% 13.91% -
  Horiz. % 81.74% 49.57% 47.83% 43.48% 55.65% 113.91% 100.00%
P/EPS -36.28 170.04 20.47 10.80 6.19 9.19 6.64 -
  QoQ % -121.34% 730.68% 89.54% 74.47% -32.64% 38.40% -
  Horiz. % -546.39% 2,560.84% 308.28% 162.65% 93.22% 138.40% 100.00%
EY -2.76 0.59 4.89 9.26 16.15 10.88 15.06 -
  QoQ % -567.80% -87.93% -47.19% -42.66% 48.44% -27.76% -
  Horiz. % -18.33% 3.92% 32.47% 61.49% 107.24% 72.24% 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 0.88 0.53 0.53 0.53 0.71 1.22 1.11 -14.35%
  QoQ % 66.04% 0.00% 0.00% -25.35% -41.80% 9.91% -
  Horiz. % 79.28% 47.75% 47.75% 47.75% 63.96% 109.91% 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
 
 

373  399  543  1595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.93-0.055 
 CORAZA 0.815+0.155 
 EASTLND-OR 0.0050.00 
 SMTRACK 0.195+0.005 
 TWL 0.055-0.01 
 MQTECH 0.07-0.005 
 PARLO 0.165-0.01 
 KANGER-WB 0.0050.00 
 HEXIND 0.21+0.02 
 ANCOMLB 0.28+0.03 
PARTNERS & BROKERS