Highlights

[CUSCAPI] QoQ TTM Result on 2009-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     47.69%    YoY -     -123.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 48,666 42,044 38,925 36,505 33,284 35,764 36,280 21.69%
  QoQ % 15.75% 8.01% 6.63% 9.68% -6.93% -1.42% -
  Horiz. % 134.14% 115.89% 107.29% 100.62% 91.74% 98.58% 100.00%
PBT 6,383 1,953 507 -462 -874 159 1,114 221.23%
  QoQ % 226.83% 285.21% 209.74% 47.14% -649.69% -85.73% -
  Horiz. % 572.98% 175.31% 45.51% -41.47% -78.46% 14.27% 100.00%
Tax -951 -327 -244 10 10 -41 -134 270.63%
  QoQ % -190.83% -34.02% -2,540.00% 0.00% 124.39% 69.40% -
  Horiz. % 709.70% 244.03% 182.09% -7.46% -7.46% 30.60% 100.00%
NP 5,432 1,626 263 -452 -864 118 980 214.18%
  QoQ % 234.07% 518.25% 158.19% 47.69% -832.20% -87.96% -
  Horiz. % 554.29% 165.92% 26.84% -46.12% -88.16% 12.04% 100.00%
NP to SH 5,432 1,626 263 -452 -864 119 982 213.76%
  QoQ % 234.07% 518.25% 158.19% 47.69% -826.05% -87.88% -
  Horiz. % 553.16% 165.58% 26.78% -46.03% -87.98% 12.12% 100.00%
Tax Rate 14.90 % 16.74 % 48.13 % - % - % 25.79 % 12.03 % 15.38%
  QoQ % -10.99% -65.22% 0.00% 0.00% 0.00% 114.38% -
  Horiz. % 123.86% 139.15% 400.08% 0.00% 0.00% 214.38% 100.00%
Total Cost 43,234 40,418 38,662 36,957 34,148 35,646 35,300 14.51%
  QoQ % 6.97% 4.54% 4.61% 8.23% -4.20% 0.98% -
  Horiz. % 122.48% 114.50% 109.52% 104.69% 96.74% 100.98% 100.00%
Net Worth 39,987 39,993 37,470 37,594 35,824 38,220 37,966 3.53%
  QoQ % -0.02% 6.73% -0.33% 4.94% -6.27% 0.67% -
  Horiz. % 105.32% 105.34% 98.69% 99.02% 94.36% 100.67% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,987 39,993 37,470 37,594 35,824 38,220 37,966 3.53%
  QoQ % -0.02% 6.73% -0.33% 4.94% -6.27% 0.67% -
  Horiz. % 105.32% 105.34% 98.69% 99.02% 94.36% 100.67% 100.00%
NOSH 222,153 222,187 220,416 221,142 223,902 224,827 223,333 -0.35%
  QoQ % -0.02% 0.80% -0.33% -1.23% -0.41% 0.67% -
  Horiz. % 99.47% 99.49% 98.69% 99.02% 100.25% 100.67% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.16 % 3.87 % 0.68 % -1.24 % -2.60 % 0.33 % 2.70 % 158.22%
  QoQ % 188.37% 469.12% 154.84% 52.31% -887.88% -87.78% -
  Horiz. % 413.33% 143.33% 25.19% -45.93% -96.30% 12.22% 100.00%
ROE 13.58 % 4.07 % 0.70 % -1.20 % -2.41 % 0.31 % 2.59 % 202.73%
  QoQ % 233.66% 481.43% 158.33% 50.21% -877.42% -88.03% -
  Horiz. % 524.32% 157.14% 27.03% -46.33% -93.05% 11.97% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.91 18.92 17.66 16.51 14.87 15.91 16.24 22.16%
  QoQ % 15.80% 7.13% 6.97% 11.03% -6.54% -2.03% -
  Horiz. % 134.91% 116.50% 108.74% 101.66% 91.56% 97.97% 100.00%
EPS 2.45 0.73 0.12 -0.20 -0.39 0.05 0.44 215.14%
  QoQ % 235.62% 508.33% 160.00% 48.72% -880.00% -88.64% -
  Horiz. % 556.82% 165.91% 27.27% -45.45% -88.64% 11.36% 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 0.1800 0.1700 0.1700 0.1600 0.1700 0.1700 3.89%
  QoQ % 0.00% 5.88% 0.00% 6.25% -5.88% 0.00% -
  Horiz. % 105.88% 105.88% 100.00% 100.00% 94.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.66 4.89 4.53 4.25 3.87 4.16 4.22 21.68%
  QoQ % 15.75% 7.95% 6.59% 9.82% -6.97% -1.42% -
  Horiz. % 134.12% 115.88% 107.35% 100.71% 91.71% 98.58% 100.00%
EPS 0.63 0.19 0.03 -0.05 -0.10 0.01 0.11 221.13%
  QoQ % 231.58% 533.33% 160.00% 50.00% -1,100.00% -90.91% -
  Horiz. % 572.73% 172.73% 27.27% -45.45% -90.91% 9.09% 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 0.0465 0.0436 0.0438 0.0417 0.0445 0.0442 3.45%
  QoQ % 0.00% 6.65% -0.46% 5.04% -6.29% 0.68% -
  Horiz. % 105.20% 105.20% 98.64% 99.10% 94.34% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1200 0.0900 0.1000 0.0900 0.1000 0.0900 0.0900 -
P/RPS 0.55 0.48 0.57 0.55 0.67 0.57 0.55 -
  QoQ % 14.58% -15.79% 3.64% -17.91% 17.54% 3.64% -
  Horiz. % 100.00% 87.27% 103.64% 100.00% 121.82% 103.64% 100.00%
P/EPS 4.91 12.30 83.81 -44.03 -25.91 170.04 20.47 -61.50%
  QoQ % -60.08% -85.32% 290.35% -69.93% -115.24% 730.68% -
  Horiz. % 23.99% 60.09% 409.43% -215.10% -126.58% 830.68% 100.00%
EY 20.38 8.13 1.19 -2.27 -3.86 0.59 4.89 159.66%
  QoQ % 150.68% 583.19% 152.42% 41.19% -754.24% -87.93% -
  Horiz. % 416.77% 166.26% 24.34% -46.42% -78.94% 12.07% 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 0.67 0.50 0.59 0.53 0.63 0.53 0.53 16.96%
  QoQ % 34.00% -15.25% 11.32% -15.87% 18.87% 0.00% -
  Horiz. % 126.42% 94.34% 111.32% 100.00% 118.87% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 27/02/09 -
Price 0.1400 0.1000 0.1400 0.1400 0.1400 0.0900 0.0900 -
P/RPS 0.64 0.53 0.79 0.85 0.94 0.57 0.55 10.66%
  QoQ % 20.75% -32.91% -7.06% -9.57% 64.91% 3.64% -
  Horiz. % 116.36% 96.36% 143.64% 154.55% 170.91% 103.64% 100.00%
P/EPS 5.73 13.66 117.33 -68.50 -36.28 170.04 20.47 -57.31%
  QoQ % -58.05% -88.36% 271.28% -88.81% -121.34% 730.68% -
  Horiz. % 27.99% 66.73% 573.18% -334.64% -177.23% 830.68% 100.00%
EY 17.47 7.32 0.85 -1.46 -2.76 0.59 4.89 134.24%
  QoQ % 138.66% 761.18% 158.22% 47.10% -567.80% -87.93% -
  Horiz. % 357.26% 149.69% 17.38% -29.86% -56.44% 12.07% 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 0.78 0.56 0.82 0.82 0.88 0.53 0.53 29.48%
  QoQ % 39.29% -31.71% 0.00% -6.82% 66.04% 0.00% -
  Horiz. % 147.17% 105.66% 154.72% 154.72% 166.04% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers