Highlights

[CUSCAPI] YoY Quarter Result on 2009-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 19-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -289.53%    YoY -     -410.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 12,128 15,417 10,496 7,377 7,893 7,433 6,117 12.07%
  YoY % -21.33% 46.88% 42.28% -6.54% 6.19% 21.51% -
  Horiz. % 198.27% 252.04% 171.59% 120.60% 129.03% 121.51% 100.00%
PBT 619 2,511 798 -648 307 1,476 346 10.17%
  YoY % -75.35% 214.66% 223.15% -311.07% -79.20% 326.59% -
  Horiz. % 178.90% 725.72% 230.64% -187.28% 88.73% 426.59% 100.00%
Tax -52 -557 -87 -4 -97 -140 -20 17.25%
  YoY % 90.66% -540.23% -2,075.00% 95.88% 30.71% -600.00% -
  Horiz. % 260.00% 2,785.00% 435.00% 20.00% 485.00% 700.00% 100.00%
NP 567 1,954 711 -652 210 1,336 326 9.65%
  YoY % -70.98% 174.82% 209.05% -410.48% -84.28% 309.82% -
  Horiz. % 173.93% 599.39% 218.10% -200.00% 64.42% 409.82% 100.00%
NP to SH 567 1,954 711 -652 210 1,336 315 10.28%
  YoY % -70.98% 174.82% 209.05% -410.48% -84.28% 324.13% -
  Horiz. % 180.00% 620.32% 225.71% -206.98% 66.67% 424.13% 100.00%
Tax Rate 8.40 % 22.18 % 10.90 % - % 31.60 % 9.49 % 5.78 % 6.42%
  YoY % -62.13% 103.49% 0.00% 0.00% 232.98% 64.19% -
  Horiz. % 145.33% 383.74% 188.58% 0.00% 546.71% 164.19% 100.00%
Total Cost 11,561 13,463 9,785 8,029 7,683 6,097 5,791 12.20%
  YoY % -14.13% 37.59% 21.87% 4.50% 26.01% 5.28% -
  Horiz. % 199.64% 232.48% 168.97% 138.65% 132.67% 105.28% 100.00%
Net Worth 56,699 44,409 39,993 38,220 41,999 32,852 19,499 19.45%
  YoY % 27.68% 11.04% 4.64% -9.00% 27.84% 68.47% -
  Horiz. % 290.77% 227.74% 205.10% 196.00% 215.38% 168.47% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,697 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 652.17 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 56,699 44,409 39,993 38,220 41,999 32,852 19,499 19.45%
  YoY % 27.68% 11.04% 4.64% -9.00% 27.84% 68.47% -
  Horiz. % 290.77% 227.74% 205.10% 196.00% 215.38% 168.47% 100.00%
NOSH 246,521 222,045 222,187 224,827 233,333 219,016 150,000 8.62%
  YoY % 11.02% -0.06% -1.17% -3.65% 6.54% 46.01% -
  Horiz. % 164.35% 148.03% 148.12% 149.89% 155.56% 146.01% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.68 % 12.67 % 6.77 % -8.84 % 2.66 % 17.97 % 5.33 % -2.14%
  YoY % -63.06% 87.15% 176.58% -432.33% -85.20% 237.15% -
  Horiz. % 87.80% 237.71% 127.02% -165.85% 49.91% 337.15% 100.00%
ROE 1.00 % 4.40 % 1.78 % -1.71 % 0.50 % 4.07 % 1.62 % -7.72%
  YoY % -77.27% 147.19% 204.09% -442.00% -87.71% 151.23% -
  Horiz. % 61.73% 271.60% 109.88% -105.56% 30.86% 251.23% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.92 6.94 4.72 3.28 3.38 3.39 4.08 3.17%
  YoY % -29.11% 47.03% 43.90% -2.96% -0.29% -16.91% -
  Horiz. % 120.59% 170.10% 115.69% 80.39% 82.84% 83.09% 100.00%
EPS 0.23 0.88 0.32 -0.29 0.09 0.61 0.21 1.53%
  YoY % -73.86% 175.00% 210.34% -422.22% -85.25% 190.48% -
  Horiz. % 109.52% 419.05% 152.38% -138.10% 42.86% 290.48% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.2300 0.2000 0.1800 0.1700 0.1800 0.1500 0.1300 9.97%
  YoY % 15.00% 11.11% 5.88% -5.56% 20.00% 15.38% -
  Horiz. % 176.92% 153.85% 138.46% 130.77% 138.46% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.41 1.79 1.22 0.86 0.92 0.87 0.71 12.10%
  YoY % -21.23% 46.72% 41.86% -6.52% 5.75% 22.54% -
  Horiz. % 198.59% 252.11% 171.83% 121.13% 129.58% 122.54% 100.00%
EPS 0.07 0.23 0.08 -0.08 0.02 0.16 0.04 9.77%
  YoY % -69.57% 187.50% 200.00% -500.00% -87.50% 300.00% -
  Horiz. % 175.00% 575.00% 200.00% -200.00% 50.00% 400.00% 100.00%
DPS 0.43 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. % 100.00% - - - - - -
NAPS 0.0660 0.0517 0.0465 0.0445 0.0489 0.0382 0.0227 19.45%
  YoY % 27.66% 11.18% 4.49% -9.00% 28.01% 68.28% -
  Horiz. % 290.75% 227.75% 204.85% 196.04% 215.42% 168.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3700 0.2700 0.0900 0.0900 0.2100 0.2500 0.1400 -
P/RPS 7.52 3.89 1.91 2.74 6.21 7.37 3.43 13.96%
  YoY % 93.32% 103.66% -30.29% -55.88% -15.74% 114.87% -
  Horiz. % 219.24% 113.41% 55.69% 79.88% 181.05% 214.87% 100.00%
P/EPS 160.87 30.68 28.13 -31.03 233.33 40.98 66.67 15.80%
  YoY % 424.35% 9.07% 190.65% -113.30% 469.38% -38.53% -
  Horiz. % 241.29% 46.02% 42.19% -46.54% 349.98% 61.47% 100.00%
EY 0.62 3.26 3.56 -3.22 0.43 2.44 1.50 -13.68%
  YoY % -80.98% -8.43% 210.56% -848.84% -82.38% 62.67% -
  Horiz. % 41.33% 217.33% 237.33% -214.67% 28.67% 162.67% 100.00%
DY 4.05 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. % 100.00% - - - - - -
P/NAPS 1.61 1.35 0.50 0.53 1.17 1.67 1.08 6.87%
  YoY % 19.26% 170.00% -5.66% -54.70% -29.94% 54.63% -
  Horiz. % 149.07% 125.00% 46.30% 49.07% 108.33% 154.63% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 26/05/06 -
Price 0.3500 0.4900 0.1000 0.0900 0.2200 0.2500 0.1400 -
P/RPS 7.11 7.06 2.12 2.74 6.50 7.37 3.43 12.91%
  YoY % 0.71% 233.02% -22.63% -57.85% -11.80% 114.87% -
  Horiz. % 207.29% 205.83% 61.81% 79.88% 189.50% 214.87% 100.00%
P/EPS 152.17 55.68 31.25 -31.03 244.44 40.98 66.67 14.73%
  YoY % 173.29% 78.18% 200.71% -112.69% 496.49% -38.53% -
  Horiz. % 228.24% 83.52% 46.87% -46.54% 366.64% 61.47% 100.00%
EY 0.66 1.80 3.20 -3.22 0.41 2.44 1.50 -12.78%
  YoY % -63.33% -43.75% 199.38% -885.37% -83.20% 62.67% -
  Horiz. % 44.00% 120.00% 213.33% -214.67% 27.33% 162.67% 100.00%
DY 4.29 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. % 100.00% - - - - - -
P/NAPS 1.52 2.45 0.56 0.53 1.22 1.67 1.08 5.86%
  YoY % -37.96% 337.50% 5.66% -56.56% -26.95% 54.63% -
  Horiz. % 140.74% 226.85% 51.85% 49.07% 112.96% 154.63% 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.
 


 

294  364  573  978 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.985+0.05 
 EKOVEST-WB 0.49+0.045 
 WCT-WE 0.195+0.035 
 IRIS 0.185+0.01 
 IWCITY 1.20+0.01 
 SAPNRG 0.3350.00 
 BARAKAH 0.10-0.005 
 MALTON 0.67+0.055 
 KNM 0.18+0.005 
Partners & Brokers