[CUSCAPI] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -439.38%
YoY- -206.9%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 24,468 21,739 22,497 26,014 30,112 18,393 18,185 21.89%
PBT 1,384 -2,252 -1,884 -1,662 1,568 1,518 1,533 -6.59%
Tax -80 260 -14 -320 -984 -196 -101 -14.40%
NP 1,304 -1,992 -1,898 -1,982 584 1,322 1,432 -6.05%
-
NP to SH 1,260 -1,992 -1,848 -1,982 584 1,322 1,432 -8.18%
-
Tax Rate 5.78% - - - 62.76% 12.91% 6.59% -
Total Cost 23,164 23,731 24,395 27,996 29,528 17,071 16,753 24.13%
-
Net Worth 19,499 19,767 18,276 1,288,299 20,439 18,324 17,282 8.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 19,499 19,767 18,276 1,288,299 20,439 18,324 17,282 8.38%
NOSH 150,000 152,061 152,307 9,910,000 145,999 130,891 123,448 13.88%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.33% -9.16% -8.44% -7.62% 1.94% 7.19% 7.87% -
ROE 6.46% -10.08% -10.11% -0.15% 2.86% 7.21% 8.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.31 14.30 14.77 0.26 20.62 14.05 14.73 7.03%
EPS 0.84 -1.31 -1.21 -0.02 0.40 1.01 1.16 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.13 0.14 0.14 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 11,370,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.59 2.30 2.38 2.75 3.19 1.95 1.92 22.10%
EPS 0.13 -0.21 -0.20 -0.21 0.06 0.14 0.15 -9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0209 0.0193 1.3634 0.0216 0.0194 0.0183 8.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.14 0.10 0.09 0.12 0.14 0.19 0.23 -
P/RPS 0.86 0.70 0.61 45.71 0.68 1.35 1.56 -32.79%
P/EPS 16.67 -7.63 -7.42 -600.00 35.00 18.81 19.83 -10.93%
EY 6.00 -13.10 -13.48 -0.17 2.86 5.32 5.04 12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.77 0.75 0.92 1.00 1.36 1.64 -24.32%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 18/11/05 24/08/05 25/05/05 25/02/05 29/11/04 -
Price 0.14 0.11 0.08 0.10 0.11 0.17 0.18 -
P/RPS 0.86 0.77 0.54 38.09 0.53 1.21 1.22 -20.81%
P/EPS 16.67 -8.40 -6.59 -500.00 27.50 16.83 15.52 4.88%
EY 6.00 -11.91 -15.17 -0.20 3.64 5.94 6.44 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.85 0.67 0.77 0.79 1.21 1.29 -11.18%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment