[CUSCAPI] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.88%
YoY- 28.3%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 36,784 37,994 31,572 38,678 33,786 34,634 29,732 15.20%
PBT 1,180 870 1,228 7,665 8,174 6,436 5,904 -65.71%
Tax -332 -322 -388 -956 -892 -864 -560 -29.36%
NP 848 548 840 6,709 7,282 5,572 5,344 -70.59%
-
NP to SH 848 550 840 6,710 7,284 5,572 5,344 -70.59%
-
Tax Rate 28.14% 37.01% 31.60% 12.47% 10.91% 13.42% 9.49% -
Total Cost 35,936 37,446 30,732 31,969 26,504 29,062 24,388 29.39%
-
Net Worth 37,282 38,958 41,999 39,861 37,599 35,377 32,852 8.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 37,282 38,958 41,999 39,861 37,599 35,377 32,852 8.77%
NOSH 219,310 229,166 233,333 221,452 221,174 221,111 219,016 0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.31% 1.44% 2.66% 17.35% 21.55% 16.09% 17.97% -
ROE 2.27% 1.41% 2.00% 16.83% 19.37% 15.75% 16.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.77 16.58 13.53 17.47 15.28 15.66 13.58 15.05%
EPS 0.39 0.24 0.36 3.03 3.29 2.52 2.44 -70.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.18 0.17 0.16 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 222,678
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.89 4.02 3.34 4.09 3.58 3.67 3.15 15.06%
EPS 0.09 0.06 0.09 0.71 0.77 0.59 0.57 -70.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0412 0.0444 0.0422 0.0398 0.0374 0.0348 8.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.17 0.21 0.19 0.23 0.22 0.25 -
P/RPS 0.72 1.03 1.55 1.09 1.51 1.40 1.84 -46.40%
P/EPS 31.03 70.83 58.33 6.27 6.98 8.73 10.25 108.84%
EY 3.22 1.41 1.71 15.95 14.32 11.45 9.76 -52.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 1.17 1.06 1.35 1.38 1.67 -43.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 18/08/08 13/05/08 28/02/08 07/11/07 10/08/07 30/05/07 -
Price 0.09 0.12 0.22 0.20 0.20 0.21 0.25 -
P/RPS 0.54 0.72 1.63 1.15 1.31 1.34 1.84 -55.73%
P/EPS 23.28 50.00 61.11 6.60 6.07 8.33 10.25 72.52%
EY 4.30 2.00 1.64 15.15 16.47 12.00 9.76 -42.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 1.22 1.11 1.18 1.31 1.67 -53.37%

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