[CUSCAPI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 21.48%
YoY- 306.28%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 34,634 29,732 29,574 28,498 26,072 24,468 21,739 36.52%
PBT 6,436 5,904 6,164 4,400 3,484 1,384 -2,252 -
Tax -864 -560 -858 -486 -190 -80 260 -
NP 5,572 5,344 5,306 3,913 3,294 1,304 -1,992 -
-
NP to SH 5,572 5,344 5,230 3,812 3,138 1,260 -1,992 -
-
Tax Rate 13.42% 9.49% 13.92% 11.05% 5.45% 5.78% - -
Total Cost 29,062 24,388 24,268 24,585 22,778 23,164 23,731 14.50%
-
Net Worth 35,377 32,852 26,503 22,742 21,326 19,499 19,767 47.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,377 32,852 26,503 22,742 21,326 19,499 19,767 47.56%
NOSH 221,111 219,016 176,689 162,443 152,330 150,000 152,061 28.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.09% 17.97% 17.94% 13.73% 12.63% 5.33% -9.16% -
ROE 15.75% 16.27% 19.73% 16.76% 14.71% 6.46% -10.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.66 13.58 16.74 17.54 17.12 16.31 14.30 6.26%
EPS 2.52 2.44 2.96 2.35 2.06 0.84 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.14 0.13 0.13 14.89%
Adjusted Per Share Value based on latest NOSH - 184,142
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.69 3.17 3.15 3.04 2.78 2.61 2.32 36.37%
EPS 0.59 0.57 0.56 0.41 0.33 0.13 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.035 0.0282 0.0242 0.0227 0.0208 0.0211 47.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.25 0.17 0.17 0.16 0.14 0.10 -
P/RPS 1.40 1.84 1.02 0.97 0.93 0.86 0.70 58.94%
P/EPS 8.73 10.25 5.74 7.24 7.77 16.67 -7.63 -
EY 11.45 9.76 17.41 13.80 12.88 6.00 -13.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.67 1.13 1.21 1.14 1.08 0.77 47.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 30/05/07 28/02/07 19/12/06 28/08/06 26/05/06 28/02/06 -
Price 0.21 0.25 0.26 0.17 0.17 0.14 0.11 -
P/RPS 1.34 1.84 1.55 0.97 0.99 0.86 0.77 44.82%
P/EPS 8.33 10.25 8.78 7.24 8.25 16.67 -8.40 -
EY 12.00 9.76 11.38 13.80 12.12 6.00 -11.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.67 1.73 1.21 1.21 1.08 0.85 33.53%

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