Highlights

[CUSCAPI] YoY Quarter Result on 2011-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -40.67%    YoY -     33.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,628 9,710 14,492 12,910 9,978 11,812 8,591 5.17%
  YoY % 19.75% -33.00% 12.25% 29.38% -15.53% 37.49% -
  Horiz. % 135.35% 113.03% 168.69% 150.27% 116.14% 137.49% 100.00%
PBT -3,853 -2,647 1,137 1,815 1,470 862 450 -
  YoY % -45.56% -332.81% -37.36% 23.47% 70.53% 91.56% -
  Horiz. % -856.22% -588.22% 252.67% 403.33% 326.67% 191.56% 100.00%
Tax -24 -151 -28 -6 -119 -88 -88 -19.46%
  YoY % 84.11% -439.29% -366.67% 94.96% -35.23% 0.00% -
  Horiz. % 27.27% 171.59% 31.82% 6.82% 135.23% 100.00% 100.00%
NP -3,877 -2,798 1,109 1,809 1,351 774 362 -
  YoY % -38.56% -352.30% -38.70% 33.90% 74.55% 113.81% -
  Horiz. % -1,070.99% -772.93% 306.35% 499.72% 373.20% 213.81% 100.00%
NP to SH -3,901 -2,798 1,109 1,809 1,351 774 362 -
  YoY % -39.42% -352.30% -38.70% 33.90% 74.55% 113.81% -
  Horiz. % -1,077.62% -772.93% 306.35% 499.72% 373.20% 213.81% 100.00%
Tax Rate - % - % 2.46 % 0.33 % 8.10 % 10.21 % 19.56 % -
  YoY % 0.00% 0.00% 645.45% -95.93% -20.67% -47.80% -
  Horiz. % 0.00% 0.00% 12.58% 1.69% 41.41% 52.20% 100.00%
Total Cost 15,505 12,508 13,383 11,101 8,627 11,038 8,229 11.13%
  YoY % 23.96% -6.54% 20.56% 28.68% -21.84% 34.14% -
  Horiz. % 188.42% 152.00% 162.63% 134.90% 104.84% 134.14% 100.00%
Net Worth 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
  YoY % -23.47% 74.67% 31.37% 17.65% 6.04% -2.26% -
  Horiz. % 214.12% 279.79% 160.18% 121.94% 103.65% 97.74% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
  YoY % -23.47% 74.67% 31.37% 17.65% 6.04% -2.26% -
  Horiz. % 214.12% 279.79% 160.18% 121.94% 103.65% 97.74% 100.00%
NOSH 433,444 430,461 246,444 223,333 221,475 221,142 226,250 11.44%
  YoY % 0.69% 74.67% 10.35% 0.84% 0.15% -2.26% -
  Horiz. % 191.58% 190.26% 108.93% 98.71% 97.89% 97.74% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -33.34 % -28.82 % 7.65 % 14.01 % 13.54 % 6.55 % 4.21 % -
  YoY % -15.68% -476.73% -45.40% 3.47% 106.72% 55.58% -
  Horiz. % -791.92% -684.56% 181.71% 332.78% 321.62% 155.58% 100.00%
ROE -4.74 % -2.60 % 1.80 % 3.86 % 3.39 % 2.06 % 0.94 % -
  YoY % -82.31% -244.44% -53.37% 13.86% 64.56% 119.15% -
  Horiz. % -504.26% -276.60% 191.49% 410.64% 360.64% 219.15% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.68 2.26 5.88 5.78 4.51 5.34 3.80 -5.65%
  YoY % 18.58% -61.56% 1.73% 28.16% -15.54% 40.53% -
  Horiz. % 70.53% 59.47% 154.74% 152.11% 118.68% 140.53% 100.00%
EPS -0.90 -0.65 0.45 0.81 0.61 0.35 0.16 -
  YoY % -38.46% -244.44% -44.44% 32.79% 74.29% 118.75% -
  Horiz. % -562.50% -406.25% 281.25% 506.25% 381.25% 218.75% 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 0.1900 0.2500 0.2500 0.2100 0.1800 0.1700 0.1700 1.87%
  YoY % -24.00% 0.00% 19.05% 16.67% 5.88% 0.00% -
  Horiz. % 111.76% 147.06% 147.06% 123.53% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.35 1.13 1.69 1.50 1.16 1.37 1.00 5.13%
  YoY % 19.47% -33.14% 12.67% 29.31% -15.33% 37.00% -
  Horiz. % 135.00% 113.00% 169.00% 150.00% 116.00% 137.00% 100.00%
EPS -0.45 -0.33 0.13 0.21 0.16 0.09 0.04 -
  YoY % -36.36% -353.85% -38.10% 31.25% 77.78% 125.00% -
  Horiz. % -1,125.00% -825.00% 325.00% 525.00% 400.00% 225.00% 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 0.0958 0.1252 0.0717 0.0546 0.0464 0.0438 0.0448 13.50%
  YoY % -23.48% 74.62% 31.32% 17.67% 5.94% -2.23% -
  Horiz. % 213.84% 279.46% 160.04% 121.88% 103.57% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.2950 0.3950 0.3400 0.4100 0.1700 0.0900 0.1200 -
P/RPS 11.00 17.51 5.78 7.09 3.77 1.68 3.16 23.10%
  YoY % -37.18% 202.94% -18.48% 88.06% 124.40% -46.84% -
  Horiz. % 348.10% 554.11% 182.91% 224.37% 119.30% 53.16% 100.00%
P/EPS -32.78 -60.77 75.56 50.62 27.87 25.71 75.00 -
  YoY % 46.06% -180.43% 49.27% 81.63% 8.40% -65.72% -
  Horiz. % -43.71% -81.03% 100.75% 67.49% 37.16% 34.28% 100.00%
EY -3.05 -1.65 1.32 1.98 3.59 3.89 1.33 -
  YoY % -84.85% -225.00% -33.33% -44.85% -7.71% 192.48% -
  Horiz. % -229.32% -124.06% 99.25% 148.87% 269.92% 292.48% 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 1.55 1.58 1.36 1.95 0.94 0.53 0.71 13.89%
  YoY % -1.90% 16.18% -30.26% 107.45% 77.36% -25.35% -
  Horiz. % 218.31% 222.54% 191.55% 274.65% 132.39% 74.65% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 -
Price 0.2100 0.4150 0.3500 0.4400 0.2300 0.1400 0.0900 -
P/RPS 7.83 18.40 5.95 7.61 5.11 2.62 2.37 22.03%
  YoY % -57.45% 209.24% -21.81% 48.92% 95.04% 10.55% -
  Horiz. % 330.38% 776.37% 251.05% 321.10% 215.61% 110.55% 100.00%
P/EPS -23.33 -63.85 77.78 54.32 37.70 40.00 56.25 -
  YoY % 63.46% -182.09% 43.19% 44.08% -5.75% -28.89% -
  Horiz. % -41.48% -113.51% 138.28% 96.57% 67.02% 71.11% 100.00%
EY -4.29 -1.57 1.29 1.84 2.65 2.50 1.78 -
  YoY % -173.25% -221.71% -29.89% -30.57% 6.00% 40.45% -
  Horiz. % -241.01% -88.20% 72.47% 103.37% 148.88% 140.45% 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 1.11 1.66 1.40 2.10 1.28 0.82 0.53 13.11%
  YoY % -33.13% 18.57% -33.33% 64.06% 56.10% 54.72% -
  Horiz. % 209.43% 313.21% 264.15% 396.23% 241.51% 154.72% 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.
 


 

346  334  537  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.21-0.11 
 EKOVEST-WB 0.385-0.095 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.10+0.01 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 GADANG 0.895-0.05 
 WCT-WE 0.155-0.025 
Partners & Brokers