Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2011-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -78.58%    YoY -     174.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 13,311 11,772 12,128 15,417 10,496 7,377 7,893 9.10%
  YoY % 13.07% -2.94% -21.33% 46.88% 42.28% -6.54% -
  Horiz. % 168.64% 149.14% 153.66% 195.32% 132.98% 93.46% 100.00%
PBT 357 628 619 2,511 798 -648 307 2.55%
  YoY % -43.15% 1.45% -75.35% 214.66% 223.15% -311.07% -
  Horiz. % 116.29% 204.56% 201.63% 817.92% 259.93% -211.07% 100.00%
Tax 85 -2 -52 -557 -87 -4 -97 -
  YoY % 4,350.00% 96.15% 90.66% -540.23% -2,075.00% 95.88% -
  Horiz. % -87.63% 2.06% 53.61% 574.23% 89.69% 4.12% 100.00%
NP 442 626 567 1,954 711 -652 210 13.20%
  YoY % -29.39% 10.41% -70.98% 174.82% 209.05% -410.48% -
  Horiz. % 210.48% 298.10% 270.00% 930.48% 338.57% -310.48% 100.00%
NP to SH 424 595 567 1,954 711 -652 210 12.42%
  YoY % -28.74% 4.94% -70.98% 174.82% 209.05% -410.48% -
  Horiz. % 201.90% 283.33% 270.00% 930.48% 338.57% -310.48% 100.00%
Tax Rate -23.81 % 0.32 % 8.40 % 22.18 % 10.90 % - % 31.60 % -
  YoY % -7,540.62% -96.19% -62.13% 103.49% 0.00% 0.00% -
  Horiz. % -75.35% 1.01% 26.58% 70.19% 34.49% 0.00% 100.00%
Total Cost 12,869 11,146 11,561 13,463 9,785 8,029 7,683 8.97%
  YoY % 15.46% -3.59% -14.13% 37.59% 21.87% 4.50% -
  Horiz. % 167.50% 145.07% 150.48% 175.23% 127.36% 104.50% 100.00%
Net Worth 84,799 61,979 56,699 44,409 39,993 38,220 41,999 12.42%
  YoY % 36.82% 9.31% 27.68% 11.04% 4.64% -9.00% -
  Horiz. % 201.90% 147.57% 135.00% 105.74% 95.22% 91.00% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 3,718 3,697 - - - - -
  YoY % 0.00% 0.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.57% 100.00% - - - -
Div Payout % - % 625.00 % 652.17 % - % - % - % - % -
  YoY % 0.00% -4.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.83% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 84,799 61,979 56,699 44,409 39,993 38,220 41,999 12.42%
  YoY % 36.82% 9.31% 27.68% 11.04% 4.64% -9.00% -
  Horiz. % 201.90% 147.57% 135.00% 105.74% 95.22% 91.00% 100.00%
NOSH 423,999 247,916 246,521 222,045 222,187 224,827 233,333 10.46%
  YoY % 71.03% 0.57% 11.02% -0.06% -1.17% -3.65% -
  Horiz. % 181.71% 106.25% 105.65% 95.16% 95.22% 96.35% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.32 % 5.32 % 4.68 % 12.67 % 6.77 % -8.84 % 2.66 % 3.76%
  YoY % -37.59% 13.68% -63.06% 87.15% 176.58% -432.33% -
  Horiz. % 124.81% 200.00% 175.94% 476.32% 254.51% -332.33% 100.00%
ROE 0.50 % 0.96 % 1.00 % 4.40 % 1.78 % -1.71 % 0.50 % -
  YoY % -47.92% -4.00% -77.27% 147.19% 204.09% -442.00% -
  Horiz. % 100.00% 192.00% 200.00% 880.00% 356.00% -342.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.14 4.75 4.92 6.94 4.72 3.28 3.38 -1.22%
  YoY % -33.89% -3.46% -29.11% 47.03% 43.90% -2.96% -
  Horiz. % 92.90% 140.53% 145.56% 205.33% 139.64% 97.04% 100.00%
EPS 0.10 0.24 0.23 0.88 0.32 -0.29 0.09 1.77%
  YoY % -58.33% 4.35% -73.86% 175.00% 210.34% -422.22% -
  Horiz. % 111.11% 266.67% 255.56% 977.78% 355.56% -322.22% 100.00%
DPS 0.00 1.50 1.50 0.00 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% - - - -
NAPS 0.2000 0.2500 0.2300 0.2000 0.1800 0.1700 0.1800 1.77%
  YoY % -20.00% 8.70% 15.00% 11.11% 5.88% -5.56% -
  Horiz. % 111.11% 138.89% 127.78% 111.11% 100.00% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.55 1.37 1.41 1.79 1.22 0.86 0.92 9.08%
  YoY % 13.14% -2.84% -21.23% 46.72% 41.86% -6.52% -
  Horiz. % 168.48% 148.91% 153.26% 194.57% 132.61% 93.48% 100.00%
EPS 0.05 0.07 0.07 0.23 0.08 -0.08 0.02 16.49%
  YoY % -28.57% 0.00% -69.57% 187.50% 200.00% -500.00% -
  Horiz. % 250.00% 350.00% 350.00% 1,150.00% 400.00% -400.00% 100.00%
DPS 0.00 0.43 0.43 0.00 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% - - - -
NAPS 0.0987 0.0721 0.0660 0.0517 0.0465 0.0445 0.0489 12.41%
  YoY % 36.89% 9.24% 27.66% 11.18% 4.49% -9.00% -
  Horiz. % 201.84% 147.44% 134.97% 105.73% 95.09% 91.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3800 0.3350 0.3700 0.2700 0.0900 0.0900 0.2100 -
P/RPS 12.10 7.06 7.52 3.89 1.91 2.74 6.21 11.75%
  YoY % 71.39% -6.12% 93.32% 103.66% -30.29% -55.88% -
  Horiz. % 194.85% 113.69% 121.10% 62.64% 30.76% 44.12% 100.00%
P/EPS 380.00 139.58 160.87 30.68 28.13 -31.03 233.33 8.46%
  YoY % 172.25% -13.23% 424.35% 9.07% 190.65% -113.30% -
  Horiz. % 162.86% 59.82% 68.95% 13.15% 12.06% -13.30% 100.00%
EY 0.26 0.72 0.62 3.26 3.56 -3.22 0.43 -8.04%
  YoY % -63.89% 16.13% -80.98% -8.43% 210.56% -848.84% -
  Horiz. % 60.47% 167.44% 144.19% 758.14% 827.91% -748.84% 100.00%
DY 0.00 4.48 4.05 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 10.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.62% 100.00% - - - -
P/NAPS 1.90 1.34 1.61 1.35 0.50 0.53 1.17 8.41%
  YoY % 41.79% -16.77% 19.26% 170.00% -5.66% -54.70% -
  Horiz. % 162.39% 114.53% 137.61% 115.38% 42.74% 45.30% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 -
Price 0.4000 0.2600 0.3500 0.4900 0.1000 0.0900 0.2200 -
P/RPS 12.74 5.48 7.11 7.06 2.12 2.74 6.50 11.86%
  YoY % 132.48% -22.93% 0.71% 233.02% -22.63% -57.85% -
  Horiz. % 196.00% 84.31% 109.38% 108.62% 32.62% 42.15% 100.00%
P/EPS 400.00 108.33 152.17 55.68 31.25 -31.03 244.44 8.55%
  YoY % 269.24% -28.81% 173.29% 78.18% 200.71% -112.69% -
  Horiz. % 163.64% 44.32% 62.25% 22.78% 12.78% -12.69% 100.00%
EY 0.25 0.92 0.66 1.80 3.20 -3.22 0.41 -7.91%
  YoY % -72.83% 39.39% -63.33% -43.75% 199.38% -885.37% -
  Horiz. % 60.98% 224.39% 160.98% 439.02% 780.49% -785.37% 100.00%
DY 0.00 5.77 4.29 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 34.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.50% 100.00% - - - -
P/NAPS 2.00 1.04 1.52 2.45 0.56 0.53 1.22 8.58%
  YoY % 92.31% -31.58% -37.96% 337.50% 5.66% -56.56% -
  Horiz. % 163.93% 85.25% 124.59% 200.82% 45.90% 43.44% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers