Highlights

[CUSCAPI] YoY TTM Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     10.62%    YoY -     1,429.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 50,038 59,513 53,327 46,832 36,505 40,927 33,539 6.89%
  YoY % -15.92% 11.60% 13.87% 28.29% -10.80% 22.03% -
  Horiz. % 149.19% 177.44% 159.00% 139.63% 108.84% 122.03% 100.00%
PBT 76 6,762 11,122 6,991 -462 2,419 8,994 -54.84%
  YoY % -98.88% -39.20% 59.09% 1,613.20% -119.10% -73.10% -
  Horiz. % 0.85% 75.18% 123.66% 77.73% -5.14% 26.90% 100.00%
Tax -245 -187 -138 -982 10 -536 -1,161 -22.82%
  YoY % -31.02% -35.51% 85.95% -9,920.00% 101.87% 53.83% -
  Horiz. % 21.10% 16.11% 11.89% 84.58% -0.86% 46.17% 100.00%
NP -169 6,575 10,984 6,009 -452 1,883 7,833 -
  YoY % -102.57% -40.14% 82.79% 1,429.42% -124.00% -75.96% -
  Horiz. % -2.16% 83.94% 140.23% 76.71% -5.77% 24.04% 100.00%
NP to SH -200 6,575 10,984 6,009 -452 1,885 7,833 -
  YoY % -103.04% -40.14% 82.79% 1,429.42% -123.98% -75.94% -
  Horiz. % -2.55% 83.94% 140.23% 76.71% -5.77% 24.06% 100.00%
Tax Rate 322.37 % 2.77 % 1.24 % 14.05 % - % 22.16 % 12.91 % 70.88%
  YoY % 11,537.91% 123.39% -91.17% 0.00% 0.00% 71.65% -
  Horiz. % 2,497.06% 21.46% 9.60% 108.83% 0.00% 171.65% 100.00%
Total Cost 50,207 52,938 42,343 40,823 36,957 39,044 25,706 11.79%
  YoY % -5.16% 25.02% 3.72% 10.46% -5.35% 51.89% -
  Horiz. % 195.31% 205.94% 164.72% 158.81% 143.77% 151.89% 100.00%
Net Worth 107,615 61,611 46,899 39,865 37,594 38,462 37,909 18.97%
  YoY % 74.67% 31.37% 17.65% 6.04% -2.26% 1.46% -
  Horiz. % 283.87% 162.52% 123.71% 105.16% 99.17% 101.46% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,718 3,697 6,231 0 0 0 0 -
  YoY % 0.57% -40.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.67% 59.34% 100.00% - - - -
Div Payout % - % 56.24 % 56.74 % - % - % - % - % -
  YoY % 0.00% -0.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.12% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 107,615 61,611 46,899 39,865 37,594 38,462 37,909 18.97%
  YoY % 74.67% 31.37% 17.65% 6.04% -2.26% 1.46% -
  Horiz. % 283.87% 162.52% 123.71% 105.16% 99.17% 101.46% 100.00%
NOSH 430,461 246,444 223,333 221,475 221,142 226,250 222,999 11.57%
  YoY % 74.67% 10.35% 0.84% 0.15% -2.26% 1.46% -
  Horiz. % 193.03% 110.51% 100.15% 99.32% 99.17% 101.46% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.34 % 11.05 % 20.60 % 12.83 % -1.24 % 4.60 % 23.35 % -
  YoY % -103.08% -46.36% 60.56% 1,134.68% -126.96% -80.30% -
  Horiz. % -1.46% 47.32% 88.22% 54.95% -5.31% 19.70% 100.00%
ROE -0.19 % 10.67 % 23.42 % 15.07 % -1.20 % 4.90 % 20.66 % -
  YoY % -101.78% -54.44% 55.41% 1,355.83% -124.49% -76.28% -
  Horiz. % -0.92% 51.65% 113.36% 72.94% -5.81% 23.72% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.62 24.15 23.88 21.15 16.51 18.09 15.04 -4.20%
  YoY % -51.88% 1.13% 12.91% 28.10% -8.73% 20.28% -
  Horiz. % 77.26% 160.57% 158.78% 140.62% 109.77% 120.28% 100.00%
EPS -0.05 2.67 4.92 2.71 -0.20 0.83 3.51 -
  YoY % -101.87% -45.73% 81.55% 1,455.00% -124.10% -76.35% -
  Horiz. % -1.42% 76.07% 140.17% 77.21% -5.70% 23.65% 100.00%
DPS 0.86 1.50 2.80 0.00 0.00 0.00 0.00 -
  YoY % -42.67% -46.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.71% 53.57% 100.00% - - - -
NAPS 0.2500 0.2500 0.2100 0.1800 0.1700 0.1700 0.1700 6.63%
  YoY % 0.00% 19.05% 16.67% 5.88% 0.00% 0.00% -
  Horiz. % 147.06% 147.06% 123.53% 105.88% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.82 6.93 6.21 5.45 4.25 4.76 3.90 6.89%
  YoY % -16.02% 11.59% 13.94% 28.24% -10.71% 22.05% -
  Horiz. % 149.23% 177.69% 159.23% 139.74% 108.97% 122.05% 100.00%
EPS -0.02 0.77 1.28 0.70 -0.05 0.22 0.91 -
  YoY % -102.60% -39.84% 82.86% 1,500.00% -122.73% -75.82% -
  Horiz. % -2.20% 84.62% 140.66% 76.92% -5.49% 24.18% 100.00%
DPS 0.43 0.43 0.73 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -41.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.90% 58.90% 100.00% - - - -
NAPS 0.1252 0.0717 0.0546 0.0464 0.0438 0.0448 0.0441 18.98%
  YoY % 74.62% 31.32% 17.67% 5.94% -2.23% 1.59% -
  Horiz. % 283.90% 162.59% 123.81% 105.22% 99.32% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3950 0.3400 0.4100 0.1700 0.0900 0.1200 0.2300 -
P/RPS 3.40 1.41 1.72 0.80 0.55 0.66 1.53 14.22%
  YoY % 141.13% -18.02% 115.00% 45.45% -16.67% -56.86% -
  Horiz. % 222.22% 92.16% 112.42% 52.29% 35.95% 43.14% 100.00%
P/EPS -850.16 12.74 8.34 6.27 -44.03 14.40 6.55 -
  YoY % -6,773.16% 52.76% 33.01% 114.24% -405.76% 119.85% -
  Horiz. % -12,979.54% 194.50% 127.33% 95.73% -672.21% 219.85% 100.00%
EY -0.12 7.85 12.00 15.96 -2.27 6.94 15.27 -
  YoY % -101.53% -34.58% -24.81% 803.08% -132.71% -54.55% -
  Horiz. % -0.79% 51.41% 78.59% 104.52% -14.87% 45.45% 100.00%
DY 2.19 4.41 6.83 0.00 0.00 0.00 0.00 -
  YoY % -50.34% -35.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.06% 64.57% 100.00% - - - -
P/NAPS 1.58 1.36 1.95 0.94 0.53 0.71 1.35 2.65%
  YoY % 16.18% -30.26% 107.45% 77.36% -25.35% -47.41% -
  Horiz. % 117.04% 100.74% 144.44% 69.63% 39.26% 52.59% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 -
Price 0.4150 0.3500 0.4400 0.2300 0.1400 0.0900 0.2000 -
P/RPS 3.57 1.45 1.84 1.09 0.85 0.50 1.33 17.87%
  YoY % 146.21% -21.20% 68.81% 28.24% 70.00% -62.41% -
  Horiz. % 268.42% 109.02% 138.35% 81.95% 63.91% 37.59% 100.00%
P/EPS -893.21 13.12 8.95 8.48 -68.50 10.80 5.69 -
  YoY % -6,908.00% 46.59% 5.54% 112.38% -734.26% 89.81% -
  Horiz. % -15,697.89% 230.58% 157.29% 149.03% -1,203.87% 189.81% 100.00%
EY -0.11 7.62 11.18 11.80 -1.46 9.26 17.56 -
  YoY % -101.44% -31.84% -5.25% 908.22% -115.77% -47.27% -
  Horiz. % -0.63% 43.39% 63.67% 67.20% -8.31% 52.73% 100.00%
DY 2.08 4.29 6.36 0.00 0.00 0.00 0.00 -
  YoY % -51.52% -32.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.70% 67.45% 100.00% - - - -
P/NAPS 1.66 1.40 2.10 1.28 0.82 0.53 1.18 5.85%
  YoY % 18.57% -33.33% 64.06% 56.10% 54.72% -55.08% -
  Horiz. % 140.68% 118.64% 177.97% 108.47% 69.49% 44.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  282  641  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.12+0.11 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

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