Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     989.66%    YoY -     209.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 47,088 48,512 61,668 41,984 29,508 31,572 29,732 7.96%
  YoY % -2.94% -21.33% 46.88% 42.28% -6.54% 6.19% -
  Horiz. % 158.37% 163.16% 207.41% 141.21% 99.25% 106.19% 100.00%
PBT 2,512 2,476 10,044 3,192 -2,592 1,228 5,904 -13.26%
  YoY % 1.45% -75.35% 214.66% 223.15% -311.07% -79.20% -
  Horiz. % 42.55% 41.94% 170.12% 54.07% -43.90% 20.80% 100.00%
Tax -8 -208 -2,228 -348 -16 -388 -560 -50.71%
  YoY % 96.15% 90.66% -540.23% -2,075.00% 95.88% 30.71% -
  Horiz. % 1.43% 37.14% 397.86% 62.14% 2.86% 69.29% 100.00%
NP 2,504 2,268 7,816 2,844 -2,608 840 5,344 -11.86%
  YoY % 10.41% -70.98% 174.82% 209.05% -410.48% -84.28% -
  Horiz. % 46.86% 42.44% 146.26% 53.22% -48.80% 15.72% 100.00%
NP to SH 2,380 2,268 7,816 2,844 -2,608 840 5,344 -12.60%
  YoY % 4.94% -70.98% 174.82% 209.05% -410.48% -84.28% -
  Horiz. % 44.54% 42.44% 146.26% 53.22% -48.80% 15.72% 100.00%
Tax Rate 0.32 % 8.40 % 22.18 % 10.90 % - % 31.60 % 9.49 % -43.13%
  YoY % -96.19% -62.13% 103.49% 0.00% 0.00% 232.98% -
  Horiz. % 3.37% 88.51% 233.72% 114.86% 0.00% 332.98% 100.00%
Total Cost 44,584 46,244 53,852 39,140 32,116 30,732 24,388 10.57%
  YoY % -3.59% -14.13% 37.59% 21.87% 4.50% 26.01% -
  Horiz. % 182.81% 189.62% 220.81% 160.49% 131.69% 126.01% 100.00%
Net Worth 61,979 56,699 44,409 39,993 38,220 41,999 32,852 11.15%
  YoY % 9.31% 27.68% 11.04% 4.64% -9.00% 27.84% -
  Horiz. % 188.66% 172.59% 135.18% 121.74% 116.34% 127.84% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 14,875 14,791 - - - - - -
  YoY % 0.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.57% 100.00% - - - - -
Div Payout % 625.00 % 652.17 % - % - % - % - % - % -
  YoY % -4.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.83% 100.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 61,979 56,699 44,409 39,993 38,220 41,999 32,852 11.15%
  YoY % 9.31% 27.68% 11.04% 4.64% -9.00% 27.84% -
  Horiz. % 188.66% 172.59% 135.18% 121.74% 116.34% 127.84% 100.00%
NOSH 247,916 246,521 222,045 222,187 224,827 233,333 219,016 2.09%
  YoY % 0.57% 11.02% -0.06% -1.17% -3.65% 6.54% -
  Horiz. % 113.20% 112.56% 101.38% 101.45% 102.65% 106.54% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.32 % 4.68 % 12.67 % 6.77 % -8.84 % 2.66 % 17.97 % -18.35%
  YoY % 13.68% -63.06% 87.15% 176.58% -432.33% -85.20% -
  Horiz. % 29.60% 26.04% 70.51% 37.67% -49.19% 14.80% 100.00%
ROE 3.84 % 4.00 % 17.60 % 7.11 % -6.82 % 2.00 % 16.27 % -21.37%
  YoY % -4.00% -77.27% 147.54% 204.25% -441.00% -87.71% -
  Horiz. % 23.60% 24.59% 108.17% 43.70% -41.92% 12.29% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.99 19.68 27.77 18.90 13.12 13.53 13.58 5.74%
  YoY % -3.51% -29.13% 46.93% 44.05% -3.03% -0.37% -
  Horiz. % 139.84% 144.92% 204.49% 139.18% 96.61% 99.63% 100.00%
EPS 0.96 0.92 3.52 1.28 -1.16 0.36 2.44 -14.39%
  YoY % 4.35% -73.86% 175.00% 210.34% -422.22% -85.25% -
  Horiz. % 39.34% 37.70% 144.26% 52.46% -47.54% 14.75% 100.00%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.2500 0.2300 0.2000 0.1800 0.1700 0.1800 0.1500 8.88%
  YoY % 8.70% 15.00% 11.11% 5.88% -5.56% 20.00% -
  Horiz. % 166.67% 153.33% 133.33% 120.00% 113.33% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.48 5.65 7.18 4.89 3.43 3.67 3.46 7.96%
  YoY % -3.01% -21.31% 46.83% 42.57% -6.54% 6.07% -
  Horiz. % 158.38% 163.29% 207.51% 141.33% 99.13% 106.07% 100.00%
EPS 0.28 0.26 0.91 0.33 -0.30 0.10 0.62 -12.40%
  YoY % 7.69% -71.43% 175.76% 210.00% -400.00% -83.87% -
  Horiz. % 45.16% 41.94% 146.77% 53.23% -48.39% 16.13% 100.00%
DPS 1.73 1.72 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.58% 100.00% - - - - -
NAPS 0.0721 0.0660 0.0517 0.0465 0.0445 0.0489 0.0382 11.16%
  YoY % 9.24% 27.66% 11.18% 4.49% -9.00% 28.01% -
  Horiz. % 188.74% 172.77% 135.34% 121.73% 116.49% 128.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3350 0.3700 0.2700 0.0900 0.0900 0.2100 0.2500 -
P/RPS 1.76 1.88 0.97 0.48 0.69 1.55 1.84 -0.74%
  YoY % -6.38% 93.81% 102.08% -30.43% -55.48% -15.76% -
  Horiz. % 95.65% 102.17% 52.72% 26.09% 37.50% 84.24% 100.00%
P/EPS 34.90 40.22 7.67 7.03 -7.76 58.33 10.25 22.63%
  YoY % -13.23% 424.38% 9.10% 190.59% -113.30% 469.07% -
  Horiz. % 340.49% 392.39% 74.83% 68.59% -75.71% 569.07% 100.00%
EY 2.87 2.49 13.04 14.22 -12.89 1.71 9.76 -18.44%
  YoY % 15.26% -80.90% -8.30% 210.32% -853.80% -82.48% -
  Horiz. % 29.41% 25.51% 133.61% 145.70% -132.07% 17.52% 100.00%
DY 17.91 16.22 0.00 0.00 0.00 0.00 0.00 -
  YoY % 10.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.42% 100.00% - - - - -
P/NAPS 1.34 1.61 1.35 0.50 0.53 1.17 1.67 -3.60%
  YoY % -16.77% 19.26% 170.00% -5.66% -54.70% -29.94% -
  Horiz. % 80.24% 96.41% 80.84% 29.94% 31.74% 70.06% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 -
Price 0.2600 0.3500 0.4900 0.1000 0.0900 0.2200 0.2500 -
P/RPS 1.37 1.78 1.76 0.53 0.69 1.63 1.84 -4.79%
  YoY % -23.03% 1.14% 232.08% -23.19% -57.67% -11.41% -
  Horiz. % 74.46% 96.74% 95.65% 28.80% 37.50% 88.59% 100.00%
P/EPS 27.08 38.04 13.92 7.81 -7.76 61.11 10.25 17.56%
  YoY % -28.81% 173.28% 78.23% 200.64% -112.70% 496.20% -
  Horiz. % 264.20% 371.12% 135.80% 76.20% -75.71% 596.20% 100.00%
EY 3.69 2.63 7.18 12.80 -12.89 1.64 9.76 -14.95%
  YoY % 40.30% -63.37% -43.91% 199.30% -885.98% -83.20% -
  Horiz. % 37.81% 26.95% 73.57% 131.15% -132.07% 16.80% 100.00%
DY 23.08 17.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % 34.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.66% 100.00% - - - - -
P/NAPS 1.04 1.52 2.45 0.56 0.53 1.22 1.67 -7.58%
  YoY % -31.58% -37.96% 337.50% 5.66% -56.56% -26.95% -
  Horiz. % 62.28% 91.02% 146.71% 33.53% 31.74% 73.05% 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.
 


 

309  387  558  891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.115+0.01 
 ARMADA 0.245-0.005 
 KNM-WB 0.285+0.05 
 IWCITY 1.05+0.065 
 NETX 0.0150.00 
 IMPIANA 0.03-0.005 
 VELESTO-WA 0.145+0.045 
 VELESTO 0.335+0.035 
Partners & Brokers