Highlights

[CUSCAPI] YoY Quarter Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -53.22%    YoY -     74.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 9,710 14,492 12,910 9,978 11,812 8,591 8,022 3.23%
  YoY % -33.00% 12.25% 29.38% -15.53% 37.49% 7.09% -
  Horiz. % 121.04% 180.65% 160.93% 124.38% 147.25% 107.09% 100.00%
PBT -2,647 1,137 1,815 1,470 862 450 2,912 -
  YoY % -332.81% -37.36% 23.47% 70.53% 91.56% -84.55% -
  Horiz. % -90.90% 39.05% 62.33% 50.48% 29.60% 15.45% 100.00%
Tax -151 -28 -6 -119 -88 -88 -236 -7.17%
  YoY % -439.29% -366.67% 94.96% -35.23% 0.00% 62.71% -
  Horiz. % 63.98% 11.86% 2.54% 50.42% 37.29% 37.29% 100.00%
NP -2,798 1,109 1,809 1,351 774 362 2,676 -
  YoY % -352.30% -38.70% 33.90% 74.55% 113.81% -86.47% -
  Horiz. % -104.56% 41.44% 67.60% 50.49% 28.92% 13.53% 100.00%
NP to SH -2,798 1,109 1,809 1,351 774 362 2,676 -
  YoY % -352.30% -38.70% 33.90% 74.55% 113.81% -86.47% -
  Horiz. % -104.56% 41.44% 67.60% 50.49% 28.92% 13.53% 100.00%
Tax Rate - % 2.46 % 0.33 % 8.10 % 10.21 % 19.56 % 8.10 % -
  YoY % 0.00% 645.45% -95.93% -20.67% -47.80% 141.48% -
  Horiz. % 0.00% 30.37% 4.07% 100.00% 126.05% 241.48% 100.00%
Total Cost 12,508 13,383 11,101 8,627 11,038 8,229 5,346 15.20%
  YoY % -6.54% 20.56% 28.68% -21.84% 34.14% 53.93% -
  Horiz. % 233.97% 250.34% 207.65% 161.37% 206.47% 153.93% 100.00%
Net Worth 107,615 61,611 46,899 39,865 37,594 38,462 37,909 18.97%
  YoY % 74.67% 31.37% 17.65% 6.04% -2.26% 1.46% -
  Horiz. % 283.87% 162.52% 123.71% 105.16% 99.17% 101.46% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 107,615 61,611 46,899 39,865 37,594 38,462 37,909 18.97%
  YoY % 74.67% 31.37% 17.65% 6.04% -2.26% 1.46% -
  Horiz. % 283.87% 162.52% 123.71% 105.16% 99.17% 101.46% 100.00%
NOSH 430,461 246,444 223,333 221,475 221,142 226,250 222,999 11.57%
  YoY % 74.67% 10.35% 0.84% 0.15% -2.26% 1.46% -
  Horiz. % 193.03% 110.51% 100.15% 99.32% 99.17% 101.46% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -28.82 % 7.65 % 14.01 % 13.54 % 6.55 % 4.21 % 33.36 % -
  YoY % -476.73% -45.40% 3.47% 106.72% 55.58% -87.38% -
  Horiz. % -86.39% 22.93% 42.00% 40.59% 19.63% 12.62% 100.00%
ROE -2.60 % 1.80 % 3.86 % 3.39 % 2.06 % 0.94 % 7.06 % -
  YoY % -244.44% -53.37% 13.86% 64.56% 119.15% -86.69% -
  Horiz. % -36.83% 25.50% 54.67% 48.02% 29.18% 13.31% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.26 5.88 5.78 4.51 5.34 3.80 3.60 -7.46%
  YoY % -61.56% 1.73% 28.16% -15.54% 40.53% 5.56% -
  Horiz. % 62.78% 163.33% 160.56% 125.28% 148.33% 105.56% 100.00%
EPS -0.65 0.45 0.81 0.61 0.35 0.16 1.20 -
  YoY % -244.44% -44.44% 32.79% 74.29% 118.75% -86.67% -
  Horiz. % -54.17% 37.50% 67.50% 50.83% 29.17% 13.33% 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 0.2500 0.2500 0.2100 0.1800 0.1700 0.1700 0.1700 6.63%
  YoY % 0.00% 19.05% 16.67% 5.88% 0.00% 0.00% -
  Horiz. % 147.06% 147.06% 123.53% 105.88% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.13 1.69 1.50 1.16 1.37 1.00 0.93 3.30%
  YoY % -33.14% 12.67% 29.31% -15.33% 37.00% 7.53% -
  Horiz. % 121.51% 181.72% 161.29% 124.73% 147.31% 107.53% 100.00%
EPS -0.33 0.13 0.21 0.16 0.09 0.04 0.31 -
  YoY % -353.85% -38.10% 31.25% 77.78% 125.00% -87.10% -
  Horiz. % -106.45% 41.94% 67.74% 51.61% 29.03% 12.90% 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 0.1252 0.0717 0.0546 0.0464 0.0438 0.0448 0.0441 18.98%
  YoY % 74.62% 31.32% 17.67% 5.94% -2.23% 1.59% -
  Horiz. % 283.90% 162.59% 123.81% 105.22% 99.32% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3950 0.3400 0.4100 0.1700 0.0900 0.1200 0.2300 -
P/RPS 17.51 5.78 7.09 3.77 1.68 3.16 6.39 18.28%
  YoY % 202.94% -18.48% 88.06% 124.40% -46.84% -50.55% -
  Horiz. % 274.02% 90.45% 110.95% 59.00% 26.29% 49.45% 100.00%
P/EPS -60.77 75.56 50.62 27.87 25.71 75.00 19.17 -
  YoY % -180.43% 49.27% 81.63% 8.40% -65.72% 291.24% -
  Horiz. % -317.01% 394.16% 264.06% 145.38% 134.12% 391.24% 100.00%
EY -1.65 1.32 1.98 3.59 3.89 1.33 5.22 -
  YoY % -225.00% -33.33% -44.85% -7.71% 192.48% -74.52% -
  Horiz. % -31.61% 25.29% 37.93% 68.77% 74.52% 25.48% 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 1.58 1.36 1.95 0.94 0.53 0.71 1.35 2.65%
  YoY % 16.18% -30.26% 107.45% 77.36% -25.35% -47.41% -
  Horiz. % 117.04% 100.74% 144.44% 69.63% 39.26% 52.59% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 -
Price 0.4150 0.3500 0.4400 0.2300 0.1400 0.0900 0.2000 -
P/RPS 18.40 5.95 7.61 5.11 2.62 2.37 5.56 22.05%
  YoY % 209.24% -21.81% 48.92% 95.04% 10.55% -57.37% -
  Horiz. % 330.94% 107.01% 136.87% 91.91% 47.12% 42.63% 100.00%
P/EPS -63.85 77.78 54.32 37.70 40.00 56.25 16.67 -
  YoY % -182.09% 43.19% 44.08% -5.75% -28.89% 237.43% -
  Horiz. % -383.02% 466.59% 325.85% 226.15% 239.95% 337.43% 100.00%
EY -1.57 1.29 1.84 2.65 2.50 1.78 6.00 -
  YoY % -221.71% -29.89% -30.57% 6.00% 40.45% -70.33% -
  Horiz. % -26.17% 21.50% 30.67% 44.17% 41.67% 29.67% 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 1.66 1.40 2.10 1.28 0.82 0.53 1.18 5.85%
  YoY % 18.57% -33.33% 64.06% 56.10% 54.72% -55.08% -
  Horiz. % 140.68% 118.64% 177.97% 108.47% 69.49% 44.92% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers