Highlights

[CUSCAPI] YoY Quarter Result on 2008-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -4.97%    YoY -     -72.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 13,451 13,183 10,992 8,692 13,339 8,200 4,866 18.46%
  YoY % 2.03% 19.93% 26.46% -34.84% 62.67% 68.52% -
  Horiz. % 276.43% 270.92% 225.89% 178.63% 274.13% 168.52% 100.00%
PBT 1,903 4,218 1,198 229 1,534 2,864 -839 -
  YoY % -54.88% 252.09% 423.14% -85.07% -46.44% 441.36% -
  Horiz. % -226.82% -502.74% -142.79% -27.29% -182.84% -341.36% 100.00%
Tax -84 -46 -140 115 -287 -493 233 -
  YoY % -82.61% 67.14% -221.74% 140.07% 41.78% -311.59% -
  Horiz. % -36.05% -19.74% -60.09% 49.36% -123.18% -211.59% 100.00%
NP 1,819 4,172 1,058 344 1,247 2,371 -606 -
  YoY % -56.40% 294.33% 207.56% -72.41% -47.41% 491.25% -
  Horiz. % -300.17% -688.45% -174.59% -56.77% -205.78% -391.25% 100.00%
NP to SH 1,819 4,172 1,058 344 1,247 2,371 -606 -
  YoY % -56.40% 294.33% 207.56% -72.41% -47.41% 491.25% -
  Horiz. % -300.17% -688.45% -174.59% -56.77% -205.78% -391.25% 100.00%
Tax Rate 4.41 % 1.09 % 11.69 % -50.22 % 18.71 % 17.21 % - % -
  YoY % 304.59% -90.68% 123.28% -368.41% 8.72% 0.00% -
  Horiz. % 25.62% 6.33% 67.93% -291.81% 108.72% 100.00% -
Total Cost 11,632 9,011 9,934 8,348 12,092 5,829 5,472 13.39%
  YoY % 29.09% -9.29% 19.00% -30.96% 107.45% 6.52% -
  Horiz. % 212.57% 164.67% 181.54% 152.56% 220.98% 106.52% 100.00%
Net Worth 60,899 42,290 37,470 37,966 40,082 32,930 19,694 20.69%
  YoY % 44.00% 12.86% -1.31% -5.28% 21.72% 67.20% -
  Horiz. % 309.22% 214.73% 190.26% 192.77% 203.51% 167.20% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 2,893 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 69.36 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 60,899 42,290 37,470 37,966 40,082 32,930 19,694 20.69%
  YoY % 44.00% 12.86% -1.31% -5.28% 21.72% 67.20% -
  Horiz. % 309.22% 214.73% 190.26% 192.77% 203.51% 167.20% 100.00%
NOSH 234,230 222,580 220,416 223,333 222,678 219,537 151,499 7.53%
  YoY % 5.23% 0.98% -1.31% 0.29% 1.43% 44.91% -
  Horiz. % 154.61% 146.92% 145.49% 147.41% 146.98% 144.91% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.52 % 31.65 % 9.63 % 3.96 % 9.35 % 28.91 % -12.45 % -
  YoY % -57.28% 228.66% 143.18% -57.65% -67.66% 332.21% -
  Horiz. % -108.59% -254.22% -77.35% -31.81% -75.10% -232.21% 100.00%
ROE 2.99 % 9.87 % 2.82 % 0.91 % 3.11 % 7.20 % -3.08 % -
  YoY % -69.71% 250.00% 209.89% -70.74% -56.81% 333.77% -
  Horiz. % -97.08% -320.45% -91.56% -29.55% -100.97% -233.77% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.74 5.92 4.99 3.89 5.99 3.74 3.21 10.17%
  YoY % -3.04% 18.64% 28.28% -35.06% 60.16% 16.51% -
  Horiz. % 178.82% 184.42% 155.45% 121.18% 186.60% 116.51% 100.00%
EPS 0.78 1.88 0.48 0.15 0.56 1.08 -0.40 -
  YoY % -58.51% 291.67% 220.00% -73.21% -48.15% 370.00% -
  Horiz. % -195.00% -470.00% -120.00% -37.50% -140.00% -270.00% 100.00%
DPS 0.00 1.30 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 0.2600 0.1900 0.1700 0.1700 0.1800 0.1500 0.1300 12.24%
  YoY % 36.84% 11.76% 0.00% -5.56% 20.00% 15.38% -
  Horiz. % 200.00% 146.15% 130.77% 130.77% 138.46% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.57 1.53 1.28 1.01 1.55 0.95 0.57 18.39%
  YoY % 2.61% 19.53% 26.73% -34.84% 63.16% 66.67% -
  Horiz. % 275.44% 268.42% 224.56% 177.19% 271.93% 166.67% 100.00%
EPS 0.21 0.49 0.12 0.04 0.15 0.28 -0.07 -
  YoY % -57.14% 308.33% 200.00% -73.33% -46.43% 500.00% -
  Horiz. % -300.00% -700.00% -171.43% -57.14% -214.29% -400.00% 100.00%
DPS 0.00 0.34 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 0.0709 0.0492 0.0436 0.0442 0.0466 0.0383 0.0229 20.72%
  YoY % 44.11% 12.84% -1.36% -5.15% 21.67% 67.25% -
  Horiz. % 309.61% 214.85% 190.39% 193.01% 203.49% 167.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3900 0.2300 0.1000 0.0900 0.1900 0.1700 0.1000 -
P/RPS 6.79 3.88 2.01 2.31 3.17 4.55 3.11 13.89%
  YoY % 75.00% 93.03% -12.99% -27.13% -30.33% 46.30% -
  Horiz. % 218.33% 124.76% 64.63% 74.28% 101.93% 146.30% 100.00%
P/EPS 50.22 12.27 20.83 58.43 33.93 15.74 -25.00 -
  YoY % 309.29% -41.09% -64.35% 72.21% 115.57% 162.96% -
  Horiz. % -200.88% -49.08% -83.32% -233.72% -135.72% -62.96% 100.00%
EY 1.99 8.15 4.80 1.71 2.95 6.35 -4.00 -
  YoY % -75.58% 69.79% 180.70% -42.03% -53.54% 258.75% -
  Horiz. % -49.75% -203.75% -120.00% -42.75% -73.75% -158.75% 100.00%
DY 0.00 5.65 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 1.50 1.21 0.59 0.53 1.06 1.13 0.77 11.75%
  YoY % 23.97% 105.08% 11.32% -50.00% -6.19% 46.75% -
  Horiz. % 194.81% 157.14% 76.62% 68.83% 137.66% 146.75% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 28/02/06 -
Price 0.4000 0.2600 0.1400 0.0900 0.2000 0.2600 0.1100 -
P/RPS 6.97 4.39 2.81 2.31 3.34 6.96 3.42 12.59%
  YoY % 58.77% 56.23% 21.65% -30.84% -52.01% 103.51% -
  Horiz. % 203.80% 128.36% 82.16% 67.54% 97.66% 203.51% 100.00%
P/EPS 51.51 13.87 29.17 58.43 35.71 24.07 -27.50 -
  YoY % 271.38% -52.45% -50.08% 63.62% 48.36% 187.53% -
  Horiz. % -187.31% -50.44% -106.07% -212.47% -129.85% -87.53% 100.00%
EY 1.94 7.21 3.43 1.71 2.80 4.15 -3.64 -
  YoY % -73.09% 110.20% 100.58% -38.93% -32.53% 214.01% -
  Horiz. % -53.30% -198.08% -94.23% -46.98% -76.92% -114.01% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.54 1.37 0.82 0.53 1.11 1.73 0.85 10.41%
  YoY % 12.41% 67.07% 54.72% -52.25% -35.84% 103.53% -
  Horiz. % 181.18% 161.18% 96.47% 62.35% 130.59% 203.53% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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