Highlights

[CUSCAPI] YoY Quarter Result on 2008-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 18-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -69.05%    YoY -     -95.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 11,817 15,246 8,624 11,104 9,884 6,919 5,478 13.66%
  YoY % -22.49% 76.79% -22.33% 12.34% 42.85% 26.31% -
  Horiz. % 215.72% 278.31% 157.43% 202.70% 180.43% 126.31% 100.00%
PBT 2,578 3,525 -905 128 1,742 1,396 -1,224 -
  YoY % -26.87% 489.50% -807.03% -92.65% 24.79% 214.05% -
  Horiz. % -210.62% -287.99% 73.94% -10.46% -142.32% -114.05% 100.00%
Tax 471 -637 -13 -64 -292 -75 87 32.49%
  YoY % 173.94% -4,800.00% 79.69% 78.08% -289.33% -186.21% -
  Horiz. % 541.38% -732.18% -14.94% -73.56% -335.63% -86.21% 100.00%
NP 3,049 2,888 -918 64 1,450 1,321 -1,137 -
  YoY % 5.57% 414.60% -1,534.38% -95.59% 9.77% 216.18% -
  Horiz. % -268.16% -254.00% 80.74% -5.63% -127.53% -116.18% 100.00%
NP to SH 3,049 2,888 -918 65 1,450 1,254 -1,137 -
  YoY % 5.57% 414.60% -1,512.31% -95.52% 15.63% 210.29% -
  Horiz. % -268.16% -254.00% 80.74% -5.72% -127.53% -110.29% 100.00%
Tax Rate -18.27 % 18.07 % - % 50.00 % 16.76 % 5.37 % - % -
  YoY % -201.11% 0.00% 0.00% 198.33% 212.10% 0.00% -
  Horiz. % -340.22% 336.50% 0.00% 931.10% 312.10% 100.00% -
Total Cost 8,768 12,358 9,542 11,040 8,434 5,598 6,615 4.81%
  YoY % -29.05% 29.51% -13.57% 30.90% 50.66% -15.37% -
  Horiz. % 132.55% 186.82% 144.25% 166.89% 127.50% 84.63% 100.00%
Net Worth 48,962 39,987 35,824 36,833 35,692 21,151 1,478,099 -43.31%
  YoY % 22.44% 11.62% -2.74% 3.20% 68.74% -98.57% -
  Horiz. % 3.31% 2.71% 2.42% 2.49% 2.41% 1.43% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,338 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 109.49 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 48,962 39,987 35,824 36,833 35,692 21,151 1,478,099 -43.31%
  YoY % 22.44% 11.62% -2.74% 3.20% 68.74% -98.57% -
  Horiz. % 3.31% 2.71% 2.42% 2.49% 2.41% 1.43% 100.00%
NOSH 222,554 222,153 223,902 216,666 223,076 151,084 11,370,000 -48.07%
  YoY % 0.18% -0.78% 3.34% -2.87% 47.65% -98.67% -
  Horiz. % 1.96% 1.95% 1.97% 1.91% 1.96% 1.33% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 25.80 % 18.94 % -10.64 % 0.58 % 14.67 % 19.09 % -20.76 % -
  YoY % 36.22% 278.01% -1,934.48% -96.05% -23.15% 191.96% -
  Horiz. % -124.28% -91.23% 51.25% -2.79% -70.66% -91.96% 100.00%
ROE 6.23 % 7.22 % -2.56 % 0.18 % 4.06 % 5.93 % -0.08 % -
  YoY % -13.71% 382.03% -1,522.22% -95.57% -31.53% 7,512.50% -
  Horiz. % -7,787.50% -9,025.00% 3,200.00% -225.00% -5,075.00% -7,412.50% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.31 6.86 3.85 5.12 4.43 4.58 0.05 117.54%
  YoY % -22.59% 78.18% -24.80% 15.58% -3.28% 9,060.00% -
  Horiz. % 10,620.00% 13,720.00% 7,700.00% 10,240.00% 8,860.00% 9,160.00% 100.00%
EPS 1.37 1.30 -0.41 0.03 0.65 0.83 -0.01 -
  YoY % 5.38% 417.07% -1,466.67% -95.38% -21.69% 8,400.00% -
  Horiz. % -13,700.00% -13,000.00% 4,100.00% -300.00% -6,500.00% -8,300.00% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.2200 0.1800 0.1600 0.1700 0.1600 0.1400 0.1300 9.16%
  YoY % 22.22% 12.50% -5.88% 6.25% 14.29% 7.69% -
  Horiz. % 169.23% 138.46% 123.08% 130.77% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.38 1.77 1.00 1.29 1.15 0.81 0.64 13.66%
  YoY % -22.03% 77.00% -22.48% 12.17% 41.98% 26.56% -
  Horiz. % 215.62% 276.56% 156.25% 201.56% 179.69% 126.56% 100.00%
EPS 0.35 0.34 -0.11 0.01 0.17 0.15 -0.13 -
  YoY % 2.94% 409.09% -1,200.00% -94.12% 13.33% 215.38% -
  Horiz. % -269.23% -261.54% 84.62% -7.69% -130.77% -115.38% 100.00%
DPS 0.39 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. % 100.00% - - - - - -
NAPS 0.0570 0.0465 0.0417 0.0429 0.0415 0.0246 1.7202 -43.31%
  YoY % 22.58% 11.51% -2.80% 3.37% 68.70% -98.57% -
  Horiz. % 3.31% 2.70% 2.42% 2.49% 2.41% 1.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.4600 0.1200 0.1000 0.1700 0.2200 0.1600 0.1200 -
P/RPS 8.66 1.75 2.60 3.32 4.97 3.49 249.07 -42.86%
  YoY % 394.86% -32.69% -21.69% -33.20% 42.41% -98.60% -
  Horiz. % 3.48% 0.70% 1.04% 1.33% 2.00% 1.40% 100.00%
P/EPS 33.58 9.23 -24.39 566.67 33.85 19.28 -1,200.00 -
  YoY % 263.81% 137.84% -104.30% 1,574.06% 75.57% 101.61% -
  Horiz. % -2.80% -0.77% 2.03% -47.22% -2.82% -1.61% 100.00%
EY 2.98 10.83 -4.10 0.18 2.95 5.19 -0.08 -
  YoY % -72.48% 364.15% -2,377.78% -93.90% -43.16% 6,587.50% -
  Horiz. % -3,725.00% -13,537.50% 5,125.00% -225.00% -3,687.50% -6,487.50% 100.00%
DY 3.26 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. % 100.00% - - - - - -
P/NAPS 2.09 0.67 0.63 1.00 1.38 1.14 0.92 14.65%
  YoY % 211.94% 6.35% -37.00% -27.54% 21.05% 23.91% -
  Horiz. % 227.17% 72.83% 68.48% 108.70% 150.00% 123.91% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 24/08/05 -
Price 0.4900 0.1400 0.1400 0.1200 0.2100 0.1700 0.1000 -
P/RPS 9.23 2.04 3.63 2.34 4.74 3.71 207.56 -40.46%
  YoY % 352.45% -43.80% 55.13% -50.63% 27.76% -98.21% -
  Horiz. % 4.45% 0.98% 1.75% 1.13% 2.28% 1.79% 100.00%
P/EPS 35.77 10.77 -34.15 400.00 32.31 20.48 -1,000.00 -
  YoY % 232.13% 131.54% -108.54% 1,138.01% 57.76% 102.05% -
  Horiz. % -3.58% -1.08% 3.41% -40.00% -3.23% -2.05% 100.00%
EY 2.80 9.29 -2.93 0.25 3.10 4.88 -0.10 -
  YoY % -69.86% 417.06% -1,272.00% -91.94% -36.48% 4,980.00% -
  Horiz. % -2,800.00% -9,290.00% 2,930.00% -250.00% -3,100.00% -4,880.00% 100.00%
DY 3.06 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. % 100.00% - - - - - -
P/NAPS 2.23 0.78 0.88 0.71 1.31 1.21 0.77 19.38%
  YoY % 185.90% -11.36% 23.94% -45.80% 8.26% 57.14% -
  Horiz. % 289.61% 101.30% 114.29% 92.21% 170.13% 157.14% 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 
Partners & Brokers