Highlights

[CUSCAPI] YoY Annual (Unaudited) 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 YoY -     362.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 38,805 36,280 38,678 29,574 21,739 18,393 0 -
  YoY % 6.96% -6.20% 30.78% 36.04% 18.19% 0.00% -
  Horiz. % 210.98% 197.25% 210.29% 160.79% 118.19% 100.00% -
PBT 507 1,169 7,665 6,164 -2,252 1,518 0 -
  YoY % -56.63% -84.75% 24.35% 373.71% -248.35% 0.00% -
  Horiz. % 33.40% 77.01% 504.94% 406.06% -148.35% 100.00% -
Tax -246 -189 -956 -858 260 -196 0 -
  YoY % -30.16% 80.23% -11.42% -430.00% 232.65% 0.00% -
  Horiz. % 125.51% 96.43% 487.76% 437.76% -132.65% 100.00% -
NP 261 980 6,709 5,306 -1,992 1,322 0 -
  YoY % -73.37% -85.39% 26.44% 366.37% -250.68% 0.00% -
  Horiz. % 19.74% 74.13% 507.49% 401.36% -150.68% 100.00% -
NP to SH 261 981 6,710 5,230 -1,992 1,322 0 -
  YoY % -73.39% -85.38% 28.30% 362.55% -250.68% 0.00% -
  Horiz. % 19.74% 74.21% 507.56% 395.61% -150.68% 100.00% -
Tax Rate 48.52 % 16.17 % 12.47 % 13.92 % - % 12.91 % - % -
  YoY % 200.06% 29.67% -10.42% 0.00% 0.00% 0.00% -
  Horiz. % 375.83% 125.25% 96.59% 107.82% 0.00% 100.00% -
Total Cost 38,544 35,300 31,969 24,268 23,731 17,071 0 -
  YoY % 9.19% 10.42% 31.73% 2.26% 39.01% 0.00% -
  Horiz. % 225.79% 206.78% 187.27% 142.16% 139.01% 100.00% -
Net Worth 36,975 37,544 39,861 26,503 19,767 18,324 - -
  YoY % -1.52% -5.81% 50.40% 34.07% 7.88% 0.00% -
  Horiz. % 201.78% 204.89% 217.53% 144.63% 107.88% 100.00% -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 36,975 37,544 39,861 26,503 19,767 18,324 - -
  YoY % -1.52% -5.81% 50.40% 34.07% 7.88% 0.00% -
  Horiz. % 201.78% 204.89% 217.53% 144.63% 107.88% 100.00% -
NOSH 217,500 220,851 221,452 176,689 152,061 130,891 - -
  YoY % -1.52% -0.27% 25.33% 16.20% 16.17% 0.00% -
  Horiz. % 166.17% 168.73% 169.19% 134.99% 116.17% 100.00% -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.67 % 2.70 % 17.35 % 17.94 % -9.16 % 7.19 % - % -
  YoY % -75.19% -84.44% -3.29% 295.85% -227.40% 0.00% -
  Horiz. % 9.32% 37.55% 241.31% 249.51% -127.40% 100.00% -
ROE 0.71 % 2.61 % 16.83 % 19.73 % -10.08 % 7.21 % - % -
  YoY % -72.80% -84.49% -14.70% 295.73% -239.81% 0.00% -
  Horiz. % 9.85% 36.20% 233.43% 273.65% -139.81% 100.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.84 16.43 17.47 16.74 14.30 14.05 - -
  YoY % 8.58% -5.95% 4.36% 17.06% 1.78% 0.00% -
  Horiz. % 126.98% 116.94% 124.34% 119.15% 101.78% 100.00% -
EPS 0.12 0.44 3.03 2.96 -1.31 1.01 0.00 -
  YoY % -72.73% -85.48% 2.36% 325.95% -229.70% 0.00% -
  Horiz. % 11.88% 43.56% 300.00% 293.07% -129.70% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1800 0.1500 0.1300 0.1400 0.0000 -
  YoY % 0.00% -5.56% 20.00% 15.38% -7.14% 0.00% -
  Horiz. % 121.43% 121.43% 128.57% 107.14% 92.86% 100.00% -
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.52 4.22 4.50 3.44 2.53 2.14 - -
  YoY % 7.11% -6.22% 30.81% 35.97% 18.22% 0.00% -
  Horiz. % 211.21% 197.20% 210.28% 160.75% 118.22% 100.00% -
EPS 0.03 0.11 0.78 0.61 -0.23 0.15 0.00 -
  YoY % -72.73% -85.90% 27.87% 365.22% -253.33% 0.00% -
  Horiz. % 20.00% 73.33% 520.00% 406.67% -153.33% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0430 0.0437 0.0464 0.0308 0.0230 0.0213 0.0000 -
  YoY % -1.60% -5.82% 50.65% 33.91% 7.98% 0.00% -
  Horiz. % 201.88% 205.16% 217.84% 144.60% 107.98% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.1000 0.0900 0.1900 0.1700 0.1000 0.1900 0.0000 -
P/RPS 0.56 0.55 1.09 1.02 0.70 1.35 0.00 -
  YoY % 1.82% -49.54% 6.86% 45.71% -48.15% 0.00% -
  Horiz. % 41.48% 40.74% 80.74% 75.56% 51.85% 100.00% -
P/EPS 83.33 20.26 6.27 5.74 -7.63 18.81 0.00 -
  YoY % 311.30% 223.13% 9.23% 175.23% -140.56% 0.00% -
  Horiz. % 443.01% 107.71% 33.33% 30.52% -40.56% 100.00% -
EY 1.20 4.94 15.95 17.41 -13.10 5.32 0.00 -
  YoY % -75.71% -69.03% -8.39% 232.90% -346.24% 0.00% -
  Horiz. % 22.56% 92.86% 299.81% 327.26% -246.24% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.53 1.06 1.13 0.77 1.36 0.00 -
  YoY % 11.32% -50.00% -6.19% 46.75% -43.38% 0.00% -
  Horiz. % 43.38% 38.97% 77.94% 83.09% 56.62% 100.00% -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 28/02/08 28/02/07 28/02/06 25/02/05 - -
Price 0.1400 0.0900 0.2000 0.2600 0.1100 0.1700 0.0000 -
P/RPS 0.78 0.55 1.15 1.55 0.77 1.21 0.00 -
  YoY % 41.82% -52.17% -25.81% 101.30% -36.36% 0.00% -
  Horiz. % 64.46% 45.45% 95.04% 128.10% 63.64% 100.00% -
P/EPS 116.67 20.26 6.60 8.78 -8.40 16.83 0.00 -
  YoY % 475.86% 206.97% -24.83% 204.52% -149.91% 0.00% -
  Horiz. % 693.23% 120.38% 39.22% 52.17% -49.91% 100.00% -
EY 0.86 4.94 15.15 11.38 -11.91 5.94 0.00 -
  YoY % -82.59% -67.39% 33.13% 195.55% -300.51% 0.00% -
  Horiz. % 14.48% 83.16% 255.05% 191.58% -200.51% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.53 1.11 1.73 0.85 1.21 0.00 -
  YoY % 54.72% -52.25% -35.84% 103.53% -29.75% 0.00% -
  Horiz. % 67.77% 43.80% 91.74% 142.98% 70.25% 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.
 


 

250  224  506  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.32+0.01 
 WCEHB 0.32+0.015 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers