Highlights

[CUSCAPI] QoQ TTM Result on 2006-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     132.19%    YoY -     362.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,539 33,854 30,889 29,573 26,239 21,768 20,327 39.59%
  QoQ % -0.93% 9.60% 4.45% 12.71% 20.54% 7.09% -
  Horiz. % 165.00% 166.55% 151.96% 145.49% 129.08% 107.09% 100.00%
PBT 8,994 7,640 7,294 6,164 2,461 321 -2,299 -
  QoQ % 17.72% 4.74% 18.33% 150.47% 666.67% 113.96% -
  Horiz. % -391.21% -332.32% -317.27% -268.12% -107.05% -13.96% 100.00%
Tax -1,161 -1,195 -978 -858 -217 123 256 -
  QoQ % 2.85% -22.19% -13.99% -295.39% -276.42% -51.95% -
  Horiz. % -453.52% -466.80% -382.03% -335.16% -84.77% 48.05% 100.00%
NP 7,833 6,445 6,316 5,306 2,244 444 -2,043 -
  QoQ % 21.54% 2.04% 19.04% 136.45% 405.41% 121.73% -
  Horiz. % -383.41% -315.47% -309.15% -259.72% -109.84% -21.73% 100.00%
NP to SH 7,833 6,446 6,250 5,229 2,252 568 -1,823 -
  QoQ % 21.52% 3.14% 19.53% 132.19% 296.48% 131.16% -
  Horiz. % -429.68% -353.59% -342.84% -286.83% -123.53% -31.16% 100.00%
Tax Rate 12.91 % 15.64 % 13.41 % 13.92 % 8.82 % -38.32 % - % -
  QoQ % -17.46% 16.63% -3.66% 57.82% 123.02% 0.00% -
  Horiz. % -33.69% -40.81% -34.99% -36.33% -23.02% 100.00% -
Total Cost 25,706 27,409 24,573 24,267 23,995 21,324 22,370 9.70%
  QoQ % -6.21% 11.54% 1.26% 1.13% 12.53% -4.68% -
  Horiz. % 114.91% 122.53% 109.85% 108.48% 107.26% 95.32% 100.00%
Net Worth 37,909 35,692 32,852 32,930 25,780 21,151 19,499 55.71%
  QoQ % 6.21% 8.64% -0.24% 27.74% 21.88% 8.47% -
  Horiz. % 194.41% 183.04% 168.47% 168.87% 132.21% 108.47% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,909 35,692 32,852 32,930 25,780 21,151 19,499 55.71%
  QoQ % 6.21% 8.64% -0.24% 27.74% 21.88% 8.47% -
  Horiz. % 194.41% 183.04% 168.47% 168.87% 132.21% 108.47% 100.00%
NOSH 222,999 223,076 219,016 219,537 184,142 151,084 150,000 30.23%
  QoQ % -0.03% 1.85% -0.24% 19.22% 21.88% 0.72% -
  Horiz. % 148.67% 148.72% 146.01% 146.36% 122.76% 100.72% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.35 % 19.04 % 20.45 % 17.94 % 8.55 % 2.04 % -10.05 % -
  QoQ % 22.64% -6.89% 13.99% 109.82% 319.12% 120.30% -
  Horiz. % -232.34% -189.45% -203.48% -178.51% -85.07% -20.30% 100.00%
ROE 20.66 % 18.06 % 19.02 % 15.88 % 8.74 % 2.69 % -9.35 % -
  QoQ % 14.40% -5.05% 19.77% 81.69% 224.91% 128.77% -
  Horiz. % -220.96% -193.16% -203.42% -169.84% -93.48% -28.77% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.04 15.18 14.10 13.47 14.25 14.41 13.55 7.20%
  QoQ % -0.92% 7.66% 4.68% -5.47% -1.11% 6.35% -
  Horiz. % 111.00% 112.03% 104.06% 99.41% 105.17% 106.35% 100.00%
EPS 3.51 2.89 2.85 2.38 1.22 0.38 -1.22 -
  QoQ % 21.45% 1.40% 19.75% 95.08% 221.05% 131.15% -
  Horiz. % -287.70% -236.89% -233.61% -195.08% -100.00% -31.15% 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 0.1700 0.1600 0.1500 0.1500 0.1400 0.1400 0.1300 19.56%
  QoQ % 6.25% 6.67% 0.00% 7.14% 0.00% 7.69% -
  Horiz. % 130.77% 123.08% 115.38% 115.38% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.90 3.94 3.59 3.44 3.05 2.53 2.37 39.34%
  QoQ % -1.02% 9.75% 4.36% 12.79% 20.55% 6.75% -
  Horiz. % 164.56% 166.24% 151.48% 145.15% 128.69% 106.75% 100.00%
EPS 0.91 0.75 0.73 0.61 0.26 0.07 -0.21 -
  QoQ % 21.33% 2.74% 19.67% 134.62% 271.43% 133.33% -
  Horiz. % -433.33% -357.14% -347.62% -290.48% -123.81% -33.33% 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 0.0441 0.0415 0.0382 0.0383 0.0300 0.0246 0.0227 55.63%
  QoQ % 6.27% 8.64% -0.26% 27.67% 21.95% 8.37% -
  Horiz. % 194.27% 182.82% 168.28% 168.72% 132.16% 108.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.2300 0.2200 0.2500 0.1700 0.1700 0.1600 0.1400 -
P/RPS 1.53 1.45 1.77 1.26 1.19 1.11 1.03 30.16%
  QoQ % 5.52% -18.08% 40.48% 5.88% 7.21% 7.77% -
  Horiz. % 148.54% 140.78% 171.84% 122.33% 115.53% 107.77% 100.00%
P/EPS 6.55 7.61 8.76 7.14 13.90 42.56 -11.52 -
  QoQ % -13.93% -13.13% 22.69% -48.63% -67.34% 469.44% -
  Horiz. % -56.86% -66.06% -76.04% -61.98% -120.66% -369.44% 100.00%
EY 15.27 13.13 11.41 14.01 7.19 2.35 -8.68 -
  QoQ % 16.30% 15.07% -18.56% 94.85% 205.96% 127.07% -
  Horiz. % -175.92% -151.27% -131.45% -161.41% -82.83% -27.07% 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 1.35 1.38 1.67 1.13 1.21 1.14 1.08 16.02%
  QoQ % -2.17% -17.37% 47.79% -6.61% 6.14% 5.56% -
  Horiz. % 125.00% 127.78% 154.63% 104.63% 112.04% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 10/08/07 30/05/07 28/02/07 19/12/06 28/08/06 26/05/06 -
Price 0.2000 0.2100 0.2500 0.2600 0.1700 0.1700 0.1400 -
P/RPS 1.33 1.38 1.77 1.93 1.19 1.18 1.03 18.56%
  QoQ % -3.62% -22.03% -8.29% 62.18% 0.85% 14.56% -
  Horiz. % 129.13% 133.98% 171.84% 187.38% 115.53% 114.56% 100.00%
P/EPS 5.69 7.27 8.76 10.92 13.90 45.22 -11.52 -
  QoQ % -21.73% -17.01% -19.78% -21.44% -69.26% 492.53% -
  Horiz. % -49.39% -63.11% -76.04% -94.79% -120.66% -392.53% 100.00%
EY 17.56 13.76 11.41 9.16 7.19 2.21 -8.68 -
  QoQ % 27.62% 20.60% 24.56% 27.40% 225.34% 125.46% -
  Horiz. % -202.30% -158.53% -131.45% -105.53% -82.83% -25.46% 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 1.18 1.31 1.67 1.73 1.21 1.21 1.08 6.08%
  QoQ % -9.92% -21.56% -3.47% 42.98% 0.00% 12.04% -
  Horiz. % 109.26% 121.30% 154.63% 160.19% 112.04% 112.04% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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