Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     28.02%    YoY -     39.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 54,158 52,302 63,140 54,468 51,484 32,002 37,994 6.08%
  YoY % 3.55% -17.17% 15.92% 5.80% 60.88% -15.77% -
  Horiz. % 142.54% 137.66% 166.18% 143.36% 135.51% 84.23% 100.00%
PBT -5,704 2,000 7,450 10,178 8,646 -3,106 870 -
  YoY % -385.20% -73.15% -26.80% 17.72% 378.36% -457.01% -
  Horiz. % -655.63% 229.89% 856.32% 1,169.89% 993.79% -357.01% 100.00%
Tax 146 -68 -156 -172 -1,448 -34 -322 -
  YoY % 314.71% 56.41% 9.30% 88.12% -4,158.82% 89.44% -
  Horiz. % -45.34% 21.12% 48.45% 53.42% 449.69% 10.56% 100.00%
NP -5,558 1,932 7,294 10,006 7,198 -3,140 548 -
  YoY % -387.68% -73.51% -27.10% 39.01% 329.24% -672.99% -
  Horiz. % -1,014.23% 352.55% 1,331.02% 1,825.91% 1,313.50% -572.99% 100.00%
NP to SH -5,782 1,932 7,294 10,006 7,198 -3,140 550 -
  YoY % -399.28% -73.51% -27.10% 39.01% 329.24% -670.91% -
  Horiz. % -1,051.27% 351.27% 1,326.18% 1,819.27% 1,308.73% -570.91% 100.00%
Tax Rate - % 3.40 % 2.09 % 1.69 % 16.75 % - % 37.01 % -
  YoY % 0.00% 62.68% 23.67% -89.91% 0.00% 0.00% -
  Horiz. % 0.00% 9.19% 5.65% 4.57% 45.26% 0.00% 100.00%
Total Cost 59,716 50,370 55,846 44,462 44,286 35,142 37,446 8.09%
  YoY % 18.55% -9.81% 25.60% 0.40% 26.02% -6.15% -
  Horiz. % 159.47% 134.51% 149.14% 118.74% 118.27% 93.85% 100.00%
Net Worth 81,983 93,483 58,743 48,918 39,988 35,402 38,958 13.20%
  YoY % -12.30% 59.14% 20.09% 22.33% 12.95% -9.13% -
  Horiz. % 210.44% 239.96% 150.79% 125.57% 102.65% 90.87% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 9,348 7,342 6,670 - - - -
  YoY % 0.00% 27.31% 10.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.14% 110.08% 100.00% - - -
Div Payout % - % 483.87 % 100.67 % 66.67 % - % - % - % -
  YoY % 0.00% 380.65% 51.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 725.77% 151.00% 100.00% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 81,983 93,483 58,743 48,918 39,988 35,402 38,958 13.20%
  YoY % -12.30% 59.14% 20.09% 22.33% 12.95% -9.13% -
  Horiz. % 210.44% 239.96% 150.79% 125.57% 102.65% 90.87% 100.00%
NOSH 431,492 311,612 244,765 222,355 222,160 221,267 229,166 11.12%
  YoY % 38.47% 27.31% 10.08% 0.09% 0.40% -3.45% -
  Horiz. % 188.29% 135.98% 106.81% 97.03% 96.94% 96.55% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -10.26 % 3.69 % 11.55 % 18.37 % 13.98 % -9.81 % 1.44 % -
  YoY % -378.05% -68.05% -37.13% 31.40% 242.51% -781.25% -
  Horiz. % -712.50% 256.25% 802.08% 1,275.69% 970.83% -681.25% 100.00%
ROE -7.05 % 2.07 % 12.42 % 20.45 % 18.00 % -8.87 % 1.41 % -
  YoY % -440.58% -83.33% -39.27% 13.61% 302.93% -729.08% -
  Horiz. % -500.00% 146.81% 880.85% 1,450.35% 1,276.60% -629.08% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.55 16.78 25.80 24.50 23.17 14.46 16.58 -4.53%
  YoY % -25.21% -34.96% 5.31% 5.74% 60.24% -12.79% -
  Horiz. % 75.69% 101.21% 155.61% 147.77% 139.75% 87.21% 100.00%
EPS -1.34 0.62 2.98 4.50 3.24 -1.42 0.24 -
  YoY % -316.13% -79.19% -33.78% 38.89% 328.17% -691.67% -
  Horiz. % -558.33% 258.33% 1,241.67% 1,875.00% 1,350.00% -591.67% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
NAPS 0.1900 0.3000 0.2400 0.2200 0.1800 0.1600 0.1700 1.87%
  YoY % -36.67% 25.00% 9.09% 22.22% 12.50% -5.88% -
  Horiz. % 111.76% 176.47% 141.18% 129.41% 105.88% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,884
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.73 5.54 6.68 5.76 5.45 3.39 4.02 6.08%
  YoY % 3.43% -17.07% 15.97% 5.69% 60.77% -15.67% -
  Horiz. % 142.54% 137.81% 166.17% 143.28% 135.57% 84.33% 100.00%
EPS -0.61 0.20 0.77 1.06 0.76 -0.33 0.06 -
  YoY % -405.00% -74.03% -27.36% 39.47% 330.30% -650.00% -
  Horiz. % -1,016.67% 333.33% 1,283.33% 1,766.67% 1,266.67% -550.00% 100.00%
DPS 0.00 0.99 0.78 0.71 0.00 0.00 0.00 -
  YoY % 0.00% 26.92% 9.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 139.44% 109.86% 100.00% - - -
NAPS 0.0868 0.0989 0.0622 0.0518 0.0423 0.0375 0.0412 13.22%
  YoY % -12.23% 59.00% 20.08% 22.46% 12.80% -8.98% -
  Horiz. % 210.68% 240.05% 150.97% 125.73% 102.67% 91.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.3900 0.3400 0.3100 0.4600 0.1200 0.1000 0.1700 -
P/RPS 3.11 2.03 1.20 1.88 0.52 0.69 1.03 20.21%
  YoY % 53.20% 69.17% -36.17% 261.54% -24.64% -33.01% -
  Horiz. % 301.94% 197.09% 116.50% 182.52% 50.49% 66.99% 100.00%
P/EPS -29.10 54.84 10.40 10.22 3.70 -7.05 70.83 -
  YoY % -153.06% 427.31% 1.76% 176.22% 152.48% -109.95% -
  Horiz. % -41.08% 77.42% 14.68% 14.43% 5.22% -9.95% 100.00%
EY -3.44 1.82 9.61 9.78 27.00 -14.19 1.41 -
  YoY % -289.01% -81.06% -1.74% -63.78% 290.27% -1,106.38% -
  Horiz. % -243.97% 129.08% 681.56% 693.62% 1,914.89% -1,006.38% 100.00%
DY 0.00 8.82 9.68 6.52 0.00 0.00 0.00 -
  YoY % 0.00% -8.88% 48.47% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.28% 148.47% 100.00% - - -
P/NAPS 2.05 1.13 1.29 2.09 0.67 0.63 1.00 12.70%
  YoY % 81.42% -12.40% -38.28% 211.94% 6.35% -37.00% -
  Horiz. % 205.00% 113.00% 129.00% 209.00% 67.00% 63.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 -
Price 0.3700 0.3650 0.3900 0.4900 0.1400 0.1400 0.1200 -
P/RPS 2.95 2.17 1.51 2.00 0.60 0.97 0.72 26.48%
  YoY % 35.94% 43.71% -24.50% 233.33% -38.14% 34.72% -
  Horiz. % 409.72% 301.39% 209.72% 277.78% 83.33% 134.72% 100.00%
P/EPS -27.61 58.87 13.09 10.89 4.32 -9.87 50.00 -
  YoY % -146.90% 349.73% 20.20% 152.08% 143.77% -119.74% -
  Horiz. % -55.22% 117.74% 26.18% 21.78% 8.64% -19.74% 100.00%
EY -3.62 1.70 7.64 9.18 23.14 -10.14 2.00 -
  YoY % -312.94% -77.75% -16.78% -60.33% 328.21% -607.00% -
  Horiz. % -181.00% 85.00% 382.00% 459.00% 1,157.00% -507.00% 100.00%
DY 0.00 8.22 7.69 6.12 0.00 0.00 0.00 -
  YoY % 0.00% 6.89% 25.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.31% 125.65% 100.00% - - -
P/NAPS 1.95 1.22 1.63 2.23 0.78 0.88 0.71 18.33%
  YoY % 59.84% -25.15% -26.91% 185.90% -11.36% 23.94% -
  Horiz. % 274.65% 171.83% 229.58% 314.08% 109.86% 123.94% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS