Highlights

[CUSCAPI] YoY TTM Result on 2006-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     132.19%    YoY -     362.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Revenue 38,925 36,280 38,678 29,573 21,738 13,871  -  22.91%
  YoY % 7.29% -6.20% 30.79% 36.04% 56.72% - -
  Horiz. % 280.62% 261.55% 278.84% 213.20% 156.72% 100.00% -
PBT 507 1,114 7,664 6,164 -2,253 1,260  -  -16.64%
  YoY % -54.49% -85.46% 24.33% 373.59% -278.81% - -
  Horiz. % 40.24% 88.41% 608.25% 489.21% -178.81% 100.00% -
Tax -244 -134 -955 -858 138 -238  -  0.50%
  YoY % -82.09% 85.97% -11.31% -721.74% 157.98% - -
  Horiz. % 102.52% 56.30% 401.26% 360.50% -57.98% 100.00% -
NP 263 980 6,709 5,306 -2,115 1,022  -  -23.76%
  YoY % -73.16% -85.39% 26.44% 350.87% -306.95% - -
  Horiz. % 25.73% 95.89% 656.46% 519.18% -206.95% 100.00% -
NP to SH 263 982 6,709 5,229 -1,992 1,022  -  -23.76%
  YoY % -73.22% -85.36% 28.30% 362.50% -294.91% - -
  Horiz. % 25.73% 96.09% 656.46% 511.64% -194.91% 100.00% -
Tax Rate 48.13 % 12.03 % 12.46 % 13.92 % - % 18.89 %  -  % 20.56%
  YoY % 300.08% -3.45% -10.49% 0.00% 0.00% - -
  Horiz. % 254.79% 63.68% 65.96% 73.69% 0.00% 100.00% -
Total Cost 38,662 35,300 31,969 24,267 23,853 12,849  -  24.63%
  YoY % 9.52% 10.42% 31.74% 1.74% 85.64% - -
  Horiz. % 300.89% 274.73% 248.81% 188.86% 185.64% 100.00% -
Net Worth 37,470 37,966 40,082 32,930 19,694 21,612  -  11.63%
  YoY % -1.31% -5.28% 21.72% 67.20% -8.87% - -
  Horiz. % 173.38% 175.67% 185.46% 152.37% 91.13% 100.00% -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Div 0 0 0 0 0 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Net Worth 37,470 37,966 40,082 32,930 19,694 21,612  -  11.63%
  YoY % -1.31% -5.28% 21.72% 67.20% -8.87% - -
  Horiz. % 173.38% 175.67% 185.46% 152.37% 91.13% 100.00% -
NOSH 220,416 223,333 222,678 219,537 151,499 154,375  -  7.38%
  YoY % -1.31% 0.29% 1.43% 44.91% -1.86% - -
  Horiz. % 142.78% 144.67% 144.25% 142.21% 98.14% 100.00% -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
NP Margin 0.68 % 2.70 % 17.35 % 17.94 % -9.73 % 7.37 %  -  % -37.90%
  YoY % -74.81% -84.44% -3.29% 284.38% -232.02% - -
  Horiz. % 9.23% 36.64% 235.41% 243.42% -132.02% 100.00% -
ROE 0.70 % 2.59 % 16.74 % 15.88 % -10.11 % 4.73 %  -  % -31.74%
  YoY % -72.97% -84.53% 5.42% 257.07% -313.74% - -
  Horiz. % 14.80% 54.76% 353.91% 335.73% -213.74% 100.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
RPS 17.66 16.24 17.37 13.47 14.35 8.99  -  14.45%
  YoY % 8.74% -6.51% 28.95% -6.13% 59.62% - -
  Horiz. % 196.44% 180.65% 193.21% 149.83% 159.62% 100.00% -
EPS 0.12 0.44 3.01 2.38 -1.31 0.66  -  -28.88%
  YoY % -72.73% -85.38% 26.47% 281.68% -298.48% - -
  Horiz. % 18.18% 66.67% 456.06% 360.61% -198.48% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1800 0.1500 0.1300 0.1400  -  3.96%
  YoY % 0.00% -5.56% 20.00% 15.38% -7.14% - -
  Horiz. % 121.43% 121.43% 128.57% 107.14% 92.86% 100.00% -
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
RPS 4.53 4.22 4.50 3.44 2.53 1.61  -  22.97%
  YoY % 7.35% -6.22% 30.81% 35.97% 57.14% - -
  Horiz. % 281.37% 262.11% 279.50% 213.66% 157.14% 100.00% -
EPS 0.03 0.11 0.78 0.61 -0.23 0.12  -  -24.20%
  YoY % -72.73% -85.90% 27.87% 365.22% -291.67% - -
  Horiz. % 25.00% 91.67% 650.00% 508.33% -191.67% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0436 0.0442 0.0466 0.0383 0.0229 0.0252  -  11.58%
  YoY % -1.36% -5.15% 21.67% 67.25% -9.13% - -
  Horiz. % 173.02% 175.40% 184.92% 151.98% 90.87% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04  -  -
Price 0.1000 0.0900 0.1900 0.1700 0.1000 0.1900  -  -
P/RPS 0.57 0.55 1.09 1.26 0.70 2.11  -  -23.02%
  YoY % 3.64% -49.54% -13.49% 80.00% -66.82% - -
  Horiz. % 27.01% 26.07% 51.66% 59.72% 33.18% 100.00% -
P/EPS 83.81 20.47 6.31 7.14 -7.61 28.70  -  23.89%
  YoY % 309.43% 224.41% -11.62% 193.82% -126.52% - -
  Horiz. % 292.02% 71.32% 21.99% 24.88% -26.52% 100.00% -
EY 1.19 4.89 15.86 14.01 -13.15 3.48  -  -19.31%
  YoY % -75.66% -69.17% 13.20% 206.54% -477.87% - -
  Horiz. % 34.20% 140.52% 455.75% 402.59% -377.87% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.53 1.06 1.13 0.77 1.36  -  -15.37%
  YoY % 11.32% -50.00% -6.19% 46.75% -43.38% - -
  Horiz. % 43.38% 38.97% 77.94% 83.09% 56.62% 100.00% -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Date 24/02/10 27/02/09 28/02/08 28/02/07 28/02/06 -  -  -
Price 0.1400 0.0900 0.2000 0.2600 0.1100 0.0000  -  -
P/RPS 0.79 0.55 1.15 1.93 0.77 0.00  -  -
  YoY % 43.64% -52.17% -40.41% 150.65% 0.00% - -
  Horiz. % 102.60% 71.43% 149.35% 250.65% 100.00% - -
P/EPS 117.33 20.47 6.64 10.92 -8.37 0.00  -  -
  YoY % 473.18% 208.28% -39.19% 230.47% 0.00% - -
  Horiz. % -1,401.79% -244.56% -79.33% -130.47% 100.00% - -
EY 0.85 4.89 15.06 9.16 -11.95 0.00  -  -
  YoY % -82.62% -67.53% 64.41% 176.65% 0.00% - -
  Horiz. % -7.11% -40.92% -126.03% -76.65% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.53 1.11 1.73 0.85 0.00  -  -
  YoY % 54.72% -52.25% -35.84% 103.53% 0.00% - -
  Horiz. % 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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