Highlights

[CUSCAPI] YoY Quarter Result on 2010-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -32.80%    YoY -     209.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 11,772 12,128 15,417 10,496 7,377 7,893 7,433 7.96%
  YoY % -2.94% -21.33% 46.88% 42.28% -6.54% 6.19% -
  Horiz. % 158.37% 163.16% 207.41% 141.21% 99.25% 106.19% 100.00%
PBT 628 619 2,511 798 -648 307 1,476 -13.26%
  YoY % 1.45% -75.35% 214.66% 223.15% -311.07% -79.20% -
  Horiz. % 42.55% 41.94% 170.12% 54.07% -43.90% 20.80% 100.00%
Tax -2 -52 -557 -87 -4 -97 -140 -50.71%
  YoY % 96.15% 90.66% -540.23% -2,075.00% 95.88% 30.71% -
  Horiz. % 1.43% 37.14% 397.86% 62.14% 2.86% 69.29% 100.00%
NP 626 567 1,954 711 -652 210 1,336 -11.86%
  YoY % 10.41% -70.98% 174.82% 209.05% -410.48% -84.28% -
  Horiz. % 46.86% 42.44% 146.26% 53.22% -48.80% 15.72% 100.00%
NP to SH 595 567 1,954 711 -652 210 1,336 -12.60%
  YoY % 4.94% -70.98% 174.82% 209.05% -410.48% -84.28% -
  Horiz. % 44.54% 42.44% 146.26% 53.22% -48.80% 15.72% 100.00%
Tax Rate 0.32 % 8.40 % 22.18 % 10.90 % - % 31.60 % 9.49 % -43.13%
  YoY % -96.19% -62.13% 103.49% 0.00% 0.00% 232.98% -
  Horiz. % 3.37% 88.51% 233.72% 114.86% 0.00% 332.98% 100.00%
Total Cost 11,146 11,561 13,463 9,785 8,029 7,683 6,097 10.57%
  YoY % -3.59% -14.13% 37.59% 21.87% 4.50% 26.01% -
  Horiz. % 182.81% 189.62% 220.81% 160.49% 131.69% 126.01% 100.00%
Net Worth 61,979 56,699 44,409 39,993 38,220 41,999 32,852 11.15%
  YoY % 9.31% 27.68% 11.04% 4.64% -9.00% 27.84% -
  Horiz. % 188.66% 172.59% 135.18% 121.74% 116.34% 127.84% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,718 3,697 - - - - - -
  YoY % 0.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.57% 100.00% - - - - -
Div Payout % 625.00 % 652.17 % - % - % - % - % - % -
  YoY % -4.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.83% 100.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 61,979 56,699 44,409 39,993 38,220 41,999 32,852 11.15%
  YoY % 9.31% 27.68% 11.04% 4.64% -9.00% 27.84% -
  Horiz. % 188.66% 172.59% 135.18% 121.74% 116.34% 127.84% 100.00%
NOSH 247,916 246,521 222,045 222,187 224,827 233,333 219,016 2.09%
  YoY % 0.57% 11.02% -0.06% -1.17% -3.65% 6.54% -
  Horiz. % 113.20% 112.56% 101.38% 101.45% 102.65% 106.54% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.32 % 4.68 % 12.67 % 6.77 % -8.84 % 2.66 % 17.97 % -18.35%
  YoY % 13.68% -63.06% 87.15% 176.58% -432.33% -85.20% -
  Horiz. % 29.60% 26.04% 70.51% 37.67% -49.19% 14.80% 100.00%
ROE 0.96 % 1.00 % 4.40 % 1.78 % -1.71 % 0.50 % 4.07 % -21.38%
  YoY % -4.00% -77.27% 147.19% 204.09% -442.00% -87.71% -
  Horiz. % 23.59% 24.57% 108.11% 43.73% -42.01% 12.29% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.75 4.92 6.94 4.72 3.28 3.38 3.39 5.78%
  YoY % -3.46% -29.11% 47.03% 43.90% -2.96% -0.29% -
  Horiz. % 140.12% 145.13% 204.72% 139.23% 96.76% 99.71% 100.00%
EPS 0.24 0.23 0.88 0.32 -0.29 0.09 0.61 -14.39%
  YoY % 4.35% -73.86% 175.00% 210.34% -422.22% -85.25% -
  Horiz. % 39.34% 37.70% 144.26% 52.46% -47.54% 14.75% 100.00%
DPS 1.50 1.50 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% 100.00% - - - - -
NAPS 0.2500 0.2300 0.2000 0.1800 0.1700 0.1800 0.1500 8.88%
  YoY % 8.70% 15.00% 11.11% 5.88% -5.56% 20.00% -
  Horiz. % 166.67% 153.33% 133.33% 120.00% 113.33% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.37 1.41 1.79 1.22 0.86 0.92 0.87 7.85%
  YoY % -2.84% -21.23% 46.72% 41.86% -6.52% 5.75% -
  Horiz. % 157.47% 162.07% 205.75% 140.23% 98.85% 105.75% 100.00%
EPS 0.07 0.07 0.23 0.08 -0.08 0.02 0.16 -12.86%
  YoY % 0.00% -69.57% 187.50% 200.00% -500.00% -87.50% -
  Horiz. % 43.75% 43.75% 143.75% 50.00% -50.00% 12.50% 100.00%
DPS 0.43 0.43 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% 100.00% - - - - -
NAPS 0.0721 0.0660 0.0517 0.0465 0.0445 0.0489 0.0382 11.16%
  YoY % 9.24% 27.66% 11.18% 4.49% -9.00% 28.01% -
  Horiz. % 188.74% 172.77% 135.34% 121.73% 116.49% 128.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3350 0.3700 0.2700 0.0900 0.0900 0.2100 0.2500 -
P/RPS 7.06 7.52 3.89 1.91 2.74 6.21 7.37 -0.71%
  YoY % -6.12% 93.32% 103.66% -30.29% -55.88% -15.74% -
  Horiz. % 95.79% 102.04% 52.78% 25.92% 37.18% 84.26% 100.00%
P/EPS 139.58 160.87 30.68 28.13 -31.03 233.33 40.98 22.64%
  YoY % -13.23% 424.35% 9.07% 190.65% -113.30% 469.38% -
  Horiz. % 340.61% 392.56% 74.87% 68.64% -75.72% 569.38% 100.00%
EY 0.72 0.62 3.26 3.56 -3.22 0.43 2.44 -18.39%
  YoY % 16.13% -80.98% -8.43% 210.56% -848.84% -82.38% -
  Horiz. % 29.51% 25.41% 133.61% 145.90% -131.97% 17.62% 100.00%
DY 4.48 4.05 0.00 0.00 0.00 0.00 0.00 -
  YoY % 10.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.62% 100.00% - - - - -
P/NAPS 1.34 1.61 1.35 0.50 0.53 1.17 1.67 -3.60%
  YoY % -16.77% 19.26% 170.00% -5.66% -54.70% -29.94% -
  Horiz. % 80.24% 96.41% 80.84% 29.94% 31.74% 70.06% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 -
Price 0.2600 0.3500 0.4900 0.1000 0.0900 0.2200 0.2500 -
P/RPS 5.48 7.11 7.06 2.12 2.74 6.50 7.37 -4.81%
  YoY % -22.93% 0.71% 233.02% -22.63% -57.85% -11.80% -
  Horiz. % 74.36% 96.47% 95.79% 28.77% 37.18% 88.20% 100.00%
P/EPS 108.33 152.17 55.68 31.25 -31.03 244.44 40.98 17.57%
  YoY % -28.81% 173.29% 78.18% 200.71% -112.69% 496.49% -
  Horiz. % 264.35% 371.33% 135.87% 76.26% -75.72% 596.49% 100.00%
EY 0.92 0.66 1.80 3.20 -3.22 0.41 2.44 -14.99%
  YoY % 39.39% -63.33% -43.75% 199.38% -885.37% -83.20% -
  Horiz. % 37.70% 27.05% 73.77% 131.15% -131.97% 16.80% 100.00%
DY 5.77 4.29 0.00 0.00 0.00 0.00 0.00 -
  YoY % 34.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.50% 100.00% - - - - -
P/NAPS 1.04 1.52 2.45 0.56 0.53 1.22 1.67 -7.58%
  YoY % -31.58% -37.96% 337.50% 5.66% -56.56% -26.95% -
  Horiz. % 62.28% 91.02% 146.71% 33.53% 31.74% 73.05% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers