Highlights

[CUSCAPI] YoY Quarter Result on 2007-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     8.53%    YoY -     15.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 15,246 8,624 11,104 9,884 6,919 5,478 4,543 22.35%
  YoY % 76.79% -22.33% 12.34% 42.85% 26.31% 20.58% -
  Horiz. % 335.59% 189.83% 244.42% 217.57% 152.30% 120.58% 100.00%
PBT 3,525 -905 128 1,742 1,396 -1,224 726 30.11%
  YoY % 489.50% -807.03% -92.65% 24.79% 214.05% -268.60% -
  Horiz. % 485.54% -124.66% 17.63% 239.94% 192.29% -168.60% 100.00%
Tax -637 -13 -64 -292 -75 87 -52 51.80%
  YoY % -4,800.00% 79.69% 78.08% -289.33% -186.21% 267.31% -
  Horiz. % 1,225.00% 25.00% 123.08% 561.54% 144.23% -167.31% 100.00%
NP 2,888 -918 64 1,450 1,321 -1,137 674 27.43%
  YoY % 414.60% -1,534.38% -95.59% 9.77% 216.18% -268.69% -
  Horiz. % 428.49% -136.20% 9.50% 215.13% 195.99% -168.69% 100.00%
NP to SH 2,888 -918 65 1,450 1,254 -1,137 674 27.43%
  YoY % 414.60% -1,512.31% -95.52% 15.63% 210.29% -268.69% -
  Horiz. % 428.49% -136.20% 9.64% 215.13% 186.05% -168.69% 100.00%
Tax Rate 18.07 % - % 50.00 % 16.76 % 5.37 % - % 7.16 % 16.67%
  YoY % 0.00% 0.00% 198.33% 212.10% 0.00% 0.00% -
  Horiz. % 252.37% 0.00% 698.32% 234.08% 75.00% 0.00% 100.00%
Total Cost 12,358 9,542 11,040 8,434 5,598 6,615 3,869 21.34%
  YoY % 29.51% -13.57% 30.90% 50.66% -15.37% 70.97% -
  Horiz. % 319.41% 246.63% 285.35% 217.99% 144.69% 170.97% 100.00%
Net Worth 39,987 35,824 36,833 35,692 21,151 1,478,099 3,370 51.00%
  YoY % 11.62% -2.74% 3.20% 68.74% -98.57% 43,760.54% -
  Horiz. % 1,186.58% 1,063.04% 1,092.98% 1,059.12% 627.65% 43,860.54% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 39,987 35,824 36,833 35,692 21,151 1,478,099 3,370 51.00%
  YoY % 11.62% -2.74% 3.20% 68.74% -98.57% 43,760.54% -
  Horiz. % 1,186.58% 1,063.04% 1,092.98% 1,059.12% 627.65% 43,860.54% 100.00%
NOSH 222,153 223,902 216,666 223,076 151,084 11,370,000 33,700 36.91%
  YoY % -0.78% 3.34% -2.87% 47.65% -98.67% 33,638.88% -
  Horiz. % 659.21% 664.40% 642.93% 661.95% 448.32% 33,738.88% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.94 % -10.64 % 0.58 % 14.67 % 19.09 % -20.76 % 14.84 % 4.15%
  YoY % 278.01% -1,934.48% -96.05% -23.15% 191.96% -239.89% -
  Horiz. % 127.63% -71.70% 3.91% 98.85% 128.64% -139.89% 100.00%
ROE 7.22 % -2.56 % 0.18 % 4.06 % 5.93 % -0.08 % 20.00 % -15.61%
  YoY % 382.03% -1,522.22% -95.57% -31.53% 7,512.50% -100.40% -
  Horiz. % 36.10% -12.80% 0.90% 20.30% 29.65% -0.40% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.86 3.85 5.12 4.43 4.58 0.05 13.48 -10.64%
  YoY % 78.18% -24.80% 15.58% -3.28% 9,060.00% -99.63% -
  Horiz. % 50.89% 28.56% 37.98% 32.86% 33.98% 0.37% 100.00%
EPS 1.30 -0.41 0.03 0.65 0.83 -0.01 2.00 -6.92%
  YoY % 417.07% -1,466.67% -95.38% -21.69% 8,400.00% -100.50% -
  Horiz. % 65.00% -20.50% 1.50% 32.50% 41.50% -0.50% 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 0.1800 0.1600 0.1700 0.1600 0.1400 0.1300 0.1000 10.29%
  YoY % 12.50% -5.88% 6.25% 14.29% 7.69% 30.00% -
  Horiz. % 180.00% 160.00% 170.00% 160.00% 140.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.77 1.00 1.29 1.15 0.81 0.64 0.53 22.25%
  YoY % 77.00% -22.48% 12.17% 41.98% 26.56% 20.75% -
  Horiz. % 333.96% 188.68% 243.40% 216.98% 152.83% 120.75% 100.00%
EPS 0.34 -0.11 0.01 0.17 0.15 -0.13 0.08 27.26%
  YoY % 409.09% -1,200.00% -94.12% 13.33% 215.38% -262.50% -
  Horiz. % 425.00% -137.50% 12.50% 212.50% 187.50% -162.50% 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 0.0465 0.0417 0.0429 0.0415 0.0246 1.7202 0.0039 51.12%
  YoY % 11.51% -2.80% 3.37% 68.70% -98.57% 44,007.69% -
  Horiz. % 1,192.31% 1,069.23% 1,100.00% 1,064.10% 630.77% 44,107.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.1200 0.1000 0.1700 0.2200 0.1600 0.1200 0.0000 -
P/RPS 1.75 2.60 3.32 4.97 3.49 249.07 0.00 -
  YoY % -32.69% -21.69% -33.20% 42.41% -98.60% 0.00% -
  Horiz. % 0.70% 1.04% 1.33% 2.00% 1.40% 100.00% -
P/EPS 9.23 -24.39 566.67 33.85 19.28 -1,200.00 0.00 -
  YoY % 137.84% -104.30% 1,574.06% 75.57% 101.61% 0.00% -
  Horiz. % -0.77% 2.03% -47.22% -2.82% -1.61% 100.00% -
EY 10.83 -4.10 0.18 2.95 5.19 -0.08 0.00 -
  YoY % 364.15% -2,377.78% -93.90% -43.16% 6,587.50% 0.00% -
  Horiz. % -13,537.50% 5,125.00% -225.00% -3,687.50% -6,487.50% 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 0.67 0.63 1.00 1.38 1.14 0.92 0.00 -
  YoY % 6.35% -37.00% -27.54% 21.05% 23.91% 0.00% -
  Horiz. % 72.83% 68.48% 108.70% 150.00% 123.91% 100.00% -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 24/08/05 11/08/04 -
Price 0.1400 0.1400 0.1200 0.2100 0.1700 0.1000 0.3100 -
P/RPS 2.04 3.63 2.34 4.74 3.71 207.56 2.30 -1.98%
  YoY % -43.80% 55.13% -50.63% 27.76% -98.21% 8,924.35% -
  Horiz. % 88.70% 157.83% 101.74% 206.09% 161.30% 9,024.35% 100.00%
P/EPS 10.77 -34.15 400.00 32.31 20.48 -1,000.00 15.50 -5.88%
  YoY % 131.54% -108.54% 1,138.01% 57.76% 102.05% -6,551.61% -
  Horiz. % 69.48% -220.32% 2,580.65% 208.45% 132.13% -6,451.61% 100.00%
EY 9.29 -2.93 0.25 3.10 4.88 -0.10 6.45 6.27%
  YoY % 417.06% -1,272.00% -91.94% -36.48% 4,980.00% -101.55% -
  Horiz. % 144.03% -45.43% 3.88% 48.06% 75.66% -1.55% 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 0.78 0.88 0.71 1.31 1.21 0.77 3.10 -20.54%
  YoY % -11.36% 23.94% -45.80% 8.26% 57.14% -75.16% -
  Horiz. % 25.16% 28.39% 22.90% 42.26% 39.03% 24.84% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers