Highlights

[CUSCAPI] YoY Quarter Result on 2011-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     56.04%    YoY -     5.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 13,768 14,379 19,442 11,817 15,246 8,624 11,104 3.65%
  YoY % -4.25% -26.04% 64.53% -22.49% 76.79% -22.33% -
  Horiz. % 123.99% 129.49% 175.09% 106.42% 137.30% 77.67% 100.00%
PBT -3,209 374 3,103 2,578 3,525 -905 128 -
  YoY % -958.02% -87.95% 20.36% -26.87% 489.50% -807.03% -
  Horiz. % -2,507.03% 292.19% 2,424.22% 2,014.06% 2,753.91% -707.03% 100.00%
Tax -12 -3 -23 471 -637 -13 -64 -24.34%
  YoY % -300.00% 86.96% -104.88% 173.94% -4,800.00% 79.69% -
  Horiz. % 18.75% 4.69% 35.94% -735.94% 995.31% 20.31% 100.00%
NP -3,221 371 3,080 3,049 2,888 -918 64 -
  YoY % -968.19% -87.95% 1.02% 5.57% 414.60% -1,534.38% -
  Horiz. % -5,032.81% 579.69% 4,812.50% 4,764.06% 4,512.50% -1,434.38% 100.00%
NP to SH -3,315 371 3,080 3,049 2,888 -918 65 -
  YoY % -993.53% -87.95% 1.02% 5.57% 414.60% -1,512.31% -
  Horiz. % -5,100.00% 570.77% 4,738.46% 4,690.77% 4,443.08% -1,412.31% 100.00%
Tax Rate - % 0.80 % 0.74 % -18.27 % 18.07 % - % 50.00 % -
  YoY % 0.00% 8.11% 104.05% -201.11% 0.00% 0.00% -
  Horiz. % 0.00% 1.60% 1.48% -36.54% 36.14% 0.00% 100.00%
Total Cost 16,989 14,008 16,362 8,768 12,358 9,542 11,040 7.44%
  YoY % 21.28% -14.39% 86.61% -29.05% 29.51% -13.57% -
  Horiz. % 153.89% 126.88% 148.21% 79.42% 111.94% 86.43% 100.00%
Net Worth 82,874 111,300 58,666 48,962 39,987 35,824 36,833 14.46%
  YoY % -25.54% 89.72% 19.82% 22.44% 11.62% -2.74% -
  Horiz. % 225.00% 302.17% 159.28% 132.93% 108.56% 97.26% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 3,338 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 109.49 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 82,874 111,300 58,666 48,962 39,987 35,824 36,833 14.46%
  YoY % -25.54% 89.72% 19.82% 22.44% 11.62% -2.74% -
  Horiz. % 225.00% 302.17% 159.28% 132.93% 108.56% 97.26% 100.00%
NOSH 436,184 370,999 244,444 222,554 222,153 223,902 216,666 12.36%
  YoY % 17.57% 51.77% 9.84% 0.18% -0.78% 3.34% -
  Horiz. % 201.32% 171.23% 112.82% 102.72% 102.53% 103.34% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -23.39 % 2.58 % 15.84 % 25.80 % 18.94 % -10.64 % 0.58 % -
  YoY % -1,006.59% -83.71% -38.60% 36.22% 278.01% -1,934.48% -
  Horiz. % -4,032.76% 444.83% 2,731.03% 4,448.28% 3,265.52% -1,834.48% 100.00%
ROE -4.00 % 0.33 % 5.25 % 6.23 % 7.22 % -2.56 % 0.18 % -
  YoY % -1,312.12% -93.71% -15.73% -13.71% 382.03% -1,522.22% -
  Horiz. % -2,222.22% 183.33% 2,916.67% 3,461.11% 4,011.11% -1,422.22% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.16 3.88 7.95 5.31 6.86 3.85 5.12 -7.72%
  YoY % -18.56% -51.19% 49.72% -22.59% 78.18% -24.80% -
  Horiz. % 61.72% 75.78% 155.27% 103.71% 133.98% 75.20% 100.00%
EPS -0.76 0.10 1.26 1.37 1.30 -0.41 0.03 -
  YoY % -860.00% -92.06% -8.03% 5.38% 417.07% -1,466.67% -
  Horiz. % -2,533.33% 333.33% 4,200.00% 4,566.67% 4,333.33% -1,366.67% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1900 0.3000 0.2400 0.2200 0.1800 0.1600 0.1700 1.87%
  YoY % -36.67% 25.00% 9.09% 22.22% 12.50% -5.88% -
  Horiz. % 111.76% 176.47% 141.18% 129.41% 105.88% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.60 1.67 2.26 1.38 1.77 1.00 1.29 3.65%
  YoY % -4.19% -26.11% 63.77% -22.03% 77.00% -22.48% -
  Horiz. % 124.03% 129.46% 175.19% 106.98% 137.21% 77.52% 100.00%
EPS -0.39 0.04 0.36 0.35 0.34 -0.11 0.01 -
  YoY % -1,075.00% -88.89% 2.86% 2.94% 409.09% -1,200.00% -
  Horiz. % -3,900.00% 400.00% 3,600.00% 3,500.00% 3,400.00% -1,100.00% 100.00%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0964 0.1295 0.0683 0.0570 0.0465 0.0417 0.0429 14.44%
  YoY % -25.56% 89.60% 19.82% 22.58% 11.51% -2.80% -
  Horiz. % 224.71% 301.86% 159.21% 132.87% 108.39% 97.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.3900 0.3400 0.3100 0.4600 0.1200 0.1000 0.1700 -
P/RPS 12.36 8.77 3.90 8.66 1.75 2.60 3.32 24.48%
  YoY % 40.93% 124.87% -54.97% 394.86% -32.69% -21.69% -
  Horiz. % 372.29% 264.16% 117.47% 260.84% 52.71% 78.31% 100.00%
P/EPS -51.32 340.00 24.60 33.58 9.23 -24.39 566.67 -
  YoY % -115.09% 1,282.11% -26.74% 263.81% 137.84% -104.30% -
  Horiz. % -9.06% 60.00% 4.34% 5.93% 1.63% -4.30% 100.00%
EY -1.95 0.29 4.06 2.98 10.83 -4.10 0.18 -
  YoY % -772.41% -92.86% 36.24% -72.48% 364.15% -2,377.78% -
  Horiz. % -1,083.33% 161.11% 2,255.56% 1,655.56% 6,016.67% -2,277.78% 100.00%
DY 0.00 0.00 0.00 3.26 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.05 1.13 1.29 2.09 0.67 0.63 1.00 12.70%
  YoY % 81.42% -12.40% -38.28% 211.94% 6.35% -37.00% -
  Horiz. % 205.00% 113.00% 129.00% 209.00% 67.00% 63.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 -
Price 0.3700 0.3650 0.3900 0.4900 0.1400 0.1400 0.1200 -
P/RPS 11.72 9.42 4.90 9.23 2.04 3.63 2.34 30.79%
  YoY % 24.42% 92.24% -46.91% 352.45% -43.80% 55.13% -
  Horiz. % 500.85% 402.56% 209.40% 394.44% 87.18% 155.13% 100.00%
P/EPS -48.68 365.00 30.95 35.77 10.77 -34.15 400.00 -
  YoY % -113.34% 1,079.32% -13.47% 232.13% 131.54% -108.54% -
  Horiz. % -12.17% 91.25% 7.74% 8.94% 2.69% -8.54% 100.00%
EY -2.05 0.27 3.23 2.80 9.29 -2.93 0.25 -
  YoY % -859.26% -91.64% 15.36% -69.86% 417.06% -1,272.00% -
  Horiz. % -820.00% 108.00% 1,292.00% 1,120.00% 3,716.00% -1,172.00% 100.00%
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.95 1.22 1.63 2.23 0.78 0.88 0.71 18.33%
  YoY % 59.84% -25.15% -26.91% 185.90% -11.36% 23.94% -
  Horiz. % 274.65% 171.83% 229.58% 314.08% 109.86% 123.94% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS