Highlights

[CUSCAPI] YoY Quarter Result on 2009-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -40.80%    YoY -     -1,512.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 19,442 11,817 15,246 8,624 11,104 9,884 6,919 18.77%
  YoY % 64.53% -22.49% 76.79% -22.33% 12.34% 42.85% -
  Horiz. % 280.99% 170.79% 220.35% 124.64% 160.49% 142.85% 100.00%
PBT 3,103 2,578 3,525 -905 128 1,742 1,396 14.23%
  YoY % 20.36% -26.87% 489.50% -807.03% -92.65% 24.79% -
  Horiz. % 222.28% 184.67% 252.51% -64.83% 9.17% 124.79% 100.00%
Tax -23 471 -637 -13 -64 -292 -75 -17.87%
  YoY % -104.88% 173.94% -4,800.00% 79.69% 78.08% -289.33% -
  Horiz. % 30.67% -628.00% 849.33% 17.33% 85.33% 389.33% 100.00%
NP 3,080 3,049 2,888 -918 64 1,450 1,321 15.14%
  YoY % 1.02% 5.57% 414.60% -1,534.38% -95.59% 9.77% -
  Horiz. % 233.16% 230.81% 218.62% -69.49% 4.84% 109.77% 100.00%
NP to SH 3,080 3,049 2,888 -918 65 1,450 1,254 16.14%
  YoY % 1.02% 5.57% 414.60% -1,512.31% -95.52% 15.63% -
  Horiz. % 245.61% 243.14% 230.30% -73.21% 5.18% 115.63% 100.00%
Tax Rate 0.74 % -18.27 % 18.07 % - % 50.00 % 16.76 % 5.37 % -28.11%
  YoY % 104.05% -201.11% 0.00% 0.00% 198.33% 212.10% -
  Horiz. % 13.78% -340.22% 336.50% 0.00% 931.10% 312.10% 100.00%
Total Cost 16,362 8,768 12,358 9,542 11,040 8,434 5,598 19.55%
  YoY % 86.61% -29.05% 29.51% -13.57% 30.90% 50.66% -
  Horiz. % 292.28% 156.63% 220.76% 170.45% 197.21% 150.66% 100.00%
Net Worth 58,666 48,962 39,987 35,824 36,833 35,692 21,151 18.51%
  YoY % 19.82% 22.44% 11.62% -2.74% 3.20% 68.74% -
  Horiz. % 277.36% 231.48% 189.05% 169.37% 174.14% 168.74% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 3,338 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 109.49 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 58,666 48,962 39,987 35,824 36,833 35,692 21,151 18.51%
  YoY % 19.82% 22.44% 11.62% -2.74% 3.20% 68.74% -
  Horiz. % 277.36% 231.48% 189.05% 169.37% 174.14% 168.74% 100.00%
NOSH 244,444 222,554 222,153 223,902 216,666 223,076 151,084 8.34%
  YoY % 9.84% 0.18% -0.78% 3.34% -2.87% 47.65% -
  Horiz. % 161.79% 147.30% 147.04% 148.20% 143.41% 147.65% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.84 % 25.80 % 18.94 % -10.64 % 0.58 % 14.67 % 19.09 % -3.06%
  YoY % -38.60% 36.22% 278.01% -1,934.48% -96.05% -23.15% -
  Horiz. % 82.98% 135.15% 99.21% -55.74% 3.04% 76.85% 100.00%
ROE 5.25 % 6.23 % 7.22 % -2.56 % 0.18 % 4.06 % 5.93 % -2.01%
  YoY % -15.73% -13.71% 382.03% -1,522.22% -95.57% -31.53% -
  Horiz. % 88.53% 105.06% 121.75% -43.17% 3.04% 68.47% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.95 5.31 6.86 3.85 5.12 4.43 4.58 9.62%
  YoY % 49.72% -22.59% 78.18% -24.80% 15.58% -3.28% -
  Horiz. % 173.58% 115.94% 149.78% 84.06% 111.79% 96.72% 100.00%
EPS 1.26 1.37 1.30 -0.41 0.03 0.65 0.83 7.20%
  YoY % -8.03% 5.38% 417.07% -1,466.67% -95.38% -21.69% -
  Horiz. % 151.81% 165.06% 156.63% -49.40% 3.61% 78.31% 100.00%
DPS 0.00 1.50 0.00 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% - - - - -
NAPS 0.2400 0.2200 0.1800 0.1600 0.1700 0.1600 0.1400 9.39%
  YoY % 9.09% 22.22% 12.50% -5.88% 6.25% 14.29% -
  Horiz. % 171.43% 157.14% 128.57% 114.29% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.26 1.38 1.77 1.00 1.29 1.15 0.81 18.63%
  YoY % 63.77% -22.03% 77.00% -22.48% 12.17% 41.98% -
  Horiz. % 279.01% 170.37% 218.52% 123.46% 159.26% 141.98% 100.00%
EPS 0.36 0.35 0.34 -0.11 0.01 0.17 0.15 15.69%
  YoY % 2.86% 2.94% 409.09% -1,200.00% -94.12% 13.33% -
  Horiz. % 240.00% 233.33% 226.67% -73.33% 6.67% 113.33% 100.00%
DPS 0.00 0.39 0.00 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% - - - - -
NAPS 0.0683 0.0570 0.0465 0.0417 0.0429 0.0415 0.0246 18.54%
  YoY % 19.82% 22.58% 11.51% -2.80% 3.37% 68.70% -
  Horiz. % 277.64% 231.71% 189.02% 169.51% 174.39% 168.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.3100 0.4600 0.1200 0.1000 0.1700 0.2200 0.1600 -
P/RPS 3.90 8.66 1.75 2.60 3.32 4.97 3.49 1.87%
  YoY % -54.97% 394.86% -32.69% -21.69% -33.20% 42.41% -
  Horiz. % 111.75% 248.14% 50.14% 74.50% 95.13% 142.41% 100.00%
P/EPS 24.60 33.58 9.23 -24.39 566.67 33.85 19.28 4.14%
  YoY % -26.74% 263.81% 137.84% -104.30% 1,574.06% 75.57% -
  Horiz. % 127.59% 174.17% 47.87% -126.50% 2,939.16% 175.57% 100.00%
EY 4.06 2.98 10.83 -4.10 0.18 2.95 5.19 -4.01%
  YoY % 36.24% -72.48% 364.15% -2,377.78% -93.90% -43.16% -
  Horiz. % 78.23% 57.42% 208.67% -79.00% 3.47% 56.84% 100.00%
DY 0.00 3.26 0.00 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% - - - - -
P/NAPS 1.29 2.09 0.67 0.63 1.00 1.38 1.14 2.08%
  YoY % -38.28% 211.94% 6.35% -37.00% -27.54% 21.05% -
  Horiz. % 113.16% 183.33% 58.77% 55.26% 87.72% 121.05% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 -
Price 0.3900 0.4900 0.1400 0.1400 0.1200 0.2100 0.1700 -
P/RPS 4.90 9.23 2.04 3.63 2.34 4.74 3.71 4.74%
  YoY % -46.91% 352.45% -43.80% 55.13% -50.63% 27.76% -
  Horiz. % 132.08% 248.79% 54.99% 97.84% 63.07% 127.76% 100.00%
P/EPS 30.95 35.77 10.77 -34.15 400.00 32.31 20.48 7.12%
  YoY % -13.47% 232.13% 131.54% -108.54% 1,138.01% 57.76% -
  Horiz. % 151.12% 174.66% 52.59% -166.75% 1,953.12% 157.76% 100.00%
EY 3.23 2.80 9.29 -2.93 0.25 3.10 4.88 -6.64%
  YoY % 15.36% -69.86% 417.06% -1,272.00% -91.94% -36.48% -
  Horiz. % 66.19% 57.38% 190.37% -60.04% 5.12% 63.52% 100.00%
DY 0.00 3.06 0.00 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% - - - - -
P/NAPS 1.63 2.23 0.78 0.88 0.71 1.31 1.21 5.09%
  YoY % -26.91% 185.90% -11.36% 23.94% -45.80% 8.26% -
  Horiz. % 134.71% 184.30% 64.46% 72.73% 58.68% 108.26% 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.
 


 

213  260  542  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.455+0.01 
 SAPNRG 0.2750.00 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 VELESTO-WA 0.1450.00 
 CMSB 2.44+0.08 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.315+0.025 
 PSIPTEK-WA 0.0050.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers