[CUSCAPI] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 149.05%
YoY- 258.32%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 29,732 29,574 28,498 26,072 24,468 21,739 22,497 20.45%
PBT 5,904 6,164 4,400 3,484 1,384 -2,252 -1,884 -
Tax -560 -858 -486 -190 -80 260 -14 1072.23%
NP 5,344 5,306 3,913 3,294 1,304 -1,992 -1,898 -
-
NP to SH 5,344 5,230 3,812 3,138 1,260 -1,992 -1,848 -
-
Tax Rate 9.49% 13.92% 11.05% 5.45% 5.78% - - -
Total Cost 24,388 24,268 24,585 22,778 23,164 23,731 24,395 -0.01%
-
Net Worth 32,852 26,503 22,742 21,326 19,499 19,767 18,276 47.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 32,852 26,503 22,742 21,326 19,499 19,767 18,276 47.89%
NOSH 219,016 176,689 162,443 152,330 150,000 152,061 152,307 27.42%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.97% 17.94% 13.73% 12.63% 5.33% -9.16% -8.44% -
ROE 16.27% 19.73% 16.76% 14.71% 6.46% -10.08% -10.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.58 16.74 17.54 17.12 16.31 14.30 14.77 -5.45%
EPS 2.44 2.96 2.35 2.06 0.84 -1.31 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.13 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 151,084
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.15 3.13 3.02 2.76 2.59 2.30 2.38 20.56%
EPS 0.57 0.55 0.40 0.33 0.13 -0.21 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0348 0.028 0.0241 0.0226 0.0206 0.0209 0.0193 48.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.25 0.17 0.17 0.16 0.14 0.10 0.09 -
P/RPS 1.84 1.02 0.97 0.93 0.86 0.70 0.61 108.90%
P/EPS 10.25 5.74 7.24 7.77 16.67 -7.63 -7.42 -
EY 9.76 17.41 13.80 12.88 6.00 -13.10 -13.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.13 1.21 1.14 1.08 0.77 0.75 70.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 19/12/06 28/08/06 26/05/06 28/02/06 18/11/05 -
Price 0.25 0.26 0.17 0.17 0.14 0.11 0.08 -
P/RPS 1.84 1.55 0.97 0.99 0.86 0.77 0.54 126.60%
P/EPS 10.25 8.78 7.24 8.25 16.67 -8.40 -6.59 -
EY 9.76 11.38 13.80 12.12 6.00 -11.91 -15.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.73 1.21 1.21 1.08 0.85 0.67 83.93%

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