Highlights

[CUSCAPI] YoY TTM Result on 2007-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 07-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     21.52%    YoY -     247.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 46,832 36,505 40,927 33,539 26,239 21,616 9,127 31.32%
  YoY % 28.29% -10.80% 22.03% 27.82% 21.39% 136.84% -
  Horiz. % 513.11% 399.97% 448.42% 367.47% 287.49% 236.84% 100.00%
PBT 6,991 -462 2,419 8,994 2,461 -1,052 898 40.76%
  YoY % 1,613.20% -119.10% -73.10% 265.46% 333.94% -217.15% -
  Horiz. % 778.51% -51.45% 269.38% 1,001.56% 274.05% -117.15% 100.00%
Tax -982 10 -536 -1,161 -217 -172 -76 53.16%
  YoY % -9,920.00% 101.87% 53.83% -435.02% -26.16% -126.32% -
  Horiz. % 1,292.11% -13.16% 705.26% 1,527.63% 285.53% 226.32% 100.00%
NP 6,009 -452 1,883 7,833 2,244 -1,224 822 39.29%
  YoY % 1,429.42% -124.00% -75.96% 249.06% 283.33% -248.91% -
  Horiz. % 731.02% -54.99% 229.08% 952.92% 272.99% -148.91% 100.00%
NP to SH 6,009 -452 1,885 7,833 2,252 -1,186 822 39.29%
  YoY % 1,429.42% -123.98% -75.94% 247.82% 289.88% -244.28% -
  Horiz. % 731.02% -54.99% 229.32% 952.92% 273.97% -144.28% 100.00%
Tax Rate 14.05 % - % 22.16 % 12.91 % 8.82 % - % 8.46 % 8.82%
  YoY % 0.00% 0.00% 71.65% 46.37% 0.00% 0.00% -
  Horiz. % 166.08% 0.00% 261.94% 152.60% 104.26% 0.00% 100.00%
Total Cost 40,823 36,957 39,044 25,706 23,995 22,840 8,305 30.38%
  YoY % 10.46% -5.35% 51.89% 7.13% 5.06% 175.02% -
  Horiz. % 491.55% 445.00% 470.13% 309.52% 288.92% 275.02% 100.00%
Net Worth 39,865 37,594 38,462 37,909 25,780 18,230 20,579 11.64%
  YoY % 6.04% -2.26% 1.46% 47.05% 41.41% -11.42% -
  Horiz. % 193.71% 182.67% 186.89% 184.21% 125.27% 88.58% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 39,865 37,594 38,462 37,909 25,780 18,230 20,579 11.64%
  YoY % 6.04% -2.26% 1.46% 47.05% 41.41% -11.42% -
  Horiz. % 193.71% 182.67% 186.89% 184.21% 125.27% 88.58% 100.00%
NOSH 221,475 221,142 226,250 222,999 184,142 151,923 146,999 7.07%
  YoY % 0.15% -2.26% 1.46% 21.10% 21.21% 3.35% -
  Horiz. % 150.66% 150.44% 153.91% 151.70% 125.27% 103.35% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.83 % -1.24 % 4.60 % 23.35 % 8.55 % -5.66 % 9.01 % 6.06%
  YoY % 1,134.68% -126.96% -80.30% 173.10% 251.06% -162.82% -
  Horiz. % 142.40% -13.76% 51.05% 259.16% 94.89% -62.82% 100.00%
ROE 15.07 % -1.20 % 4.90 % 20.66 % 8.74 % -6.51 % 3.99 % 24.78%
  YoY % 1,355.83% -124.49% -76.28% 136.38% 234.25% -263.16% -
  Horiz. % 377.69% -30.08% 122.81% 517.79% 219.05% -163.16% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.15 16.51 18.09 15.04 14.25 14.23 6.21 22.65%
  YoY % 28.10% -8.73% 20.28% 5.54% 0.14% 129.15% -
  Horiz. % 340.58% 265.86% 291.30% 242.19% 229.47% 229.15% 100.00%
EPS 2.71 -0.20 0.83 3.51 1.22 -0.78 0.56 30.04%
  YoY % 1,455.00% -124.10% -76.35% 187.70% 256.41% -239.29% -
  Horiz. % 483.93% -35.71% 148.21% 626.79% 217.86% -139.29% 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 0.1800 0.1700 0.1700 0.1700 0.1400 0.1200 0.1400 4.28%
  YoY % 5.88% 0.00% 0.00% 21.43% 16.67% -14.29% -
  Horiz. % 128.57% 121.43% 121.43% 121.43% 100.00% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.45 4.25 4.76 3.90 3.05 2.52 1.06 31.36%
  YoY % 28.24% -10.71% 22.05% 27.87% 21.03% 137.74% -
  Horiz. % 514.15% 400.94% 449.06% 367.92% 287.74% 237.74% 100.00%
EPS 0.70 -0.05 0.22 0.91 0.26 -0.14 0.10 38.29%
  YoY % 1,500.00% -122.73% -75.82% 250.00% 285.71% -240.00% -
  Horiz. % 700.00% -50.00% 220.00% 910.00% 260.00% -140.00% 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 0.0464 0.0438 0.0448 0.0441 0.0300 0.0212 0.0240 11.61%
  YoY % 5.94% -2.23% 1.59% 47.00% 41.51% -11.67% -
  Horiz. % 193.33% 182.50% 186.67% 183.75% 125.00% 88.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.1700 0.0900 0.1200 0.2300 0.1700 0.0900 0.2300 -
P/RPS 0.80 0.55 0.66 1.53 1.19 0.63 3.70 -22.52%
  YoY % 45.45% -16.67% -56.86% 28.57% 88.89% -82.97% -
  Horiz. % 21.62% 14.86% 17.84% 41.35% 32.16% 17.03% 100.00%
P/EPS 6.27 -44.03 14.40 6.55 13.90 -11.53 41.13 -26.90%
  YoY % 114.24% -405.76% 119.85% -52.88% 220.56% -128.03% -
  Horiz. % 15.24% -107.05% 35.01% 15.93% 33.80% -28.03% 100.00%
EY 15.96 -2.27 6.94 15.27 7.19 -8.67 2.43 36.83%
  YoY % 803.08% -132.71% -54.55% 112.38% 182.93% -456.79% -
  Horiz. % 656.79% -93.42% 285.60% 628.40% 295.88% -356.79% 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 0.94 0.53 0.71 1.35 1.21 0.75 1.64 -8.86%
  YoY % 77.36% -25.35% -47.41% 11.57% 61.33% -54.27% -
  Horiz. % 57.32% 32.32% 43.29% 82.32% 73.78% 45.73% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 18/11/05 - -
Price 0.2300 0.1400 0.0900 0.2000 0.1700 0.0800 0.0000 -
P/RPS 1.09 0.85 0.50 1.33 1.19 0.56 0.00 -
  YoY % 28.24% 70.00% -62.41% 11.76% 112.50% 0.00% -
  Horiz. % 194.64% 151.79% 89.29% 237.50% 212.50% 100.00% -
P/EPS 8.48 -68.50 10.80 5.69 13.90 -10.25 0.00 -
  YoY % 112.38% -734.26% 89.81% -59.06% 235.61% 0.00% -
  Horiz. % -82.73% 668.29% -105.37% -55.51% -135.61% 100.00% -
EY 11.80 -1.46 9.26 17.56 7.19 -9.76 0.00 -
  YoY % 908.22% -115.77% -47.27% 144.23% 173.67% 0.00% -
  Horiz. % -120.90% 14.96% -94.88% -179.92% -73.67% 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 1.28 0.82 0.53 1.18 1.21 0.67 0.00 -
  YoY % 56.10% 54.72% -55.08% -2.48% 80.60% 0.00% -
  Horiz. % 191.04% 122.39% 79.10% 176.12% 180.60% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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