[CUSCAPI] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.68%
YoY- -85.38%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 37,084 32,002 29,508 36,280 36,784 37,994 31,572 11.31%
PBT -921 -3,106 -2,592 1,169 1,180 870 1,228 -
Tax -141 -34 -16 -189 -332 -322 -388 -49.04%
NP -1,062 -3,140 -2,608 980 848 548 840 -
-
NP to SH -1,062 -3,140 -2,608 981 848 550 840 -
-
Tax Rate - - - 16.17% 28.14% 37.01% 31.60% -
Total Cost 38,146 35,142 32,116 35,300 35,936 37,446 30,732 15.48%
-
Net Worth 37,636 35,402 38,220 37,544 37,282 38,958 41,999 -7.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 37,636 35,402 38,220 37,544 37,282 38,958 41,999 -7.04%
NOSH 221,388 221,267 224,827 220,851 219,310 229,166 233,333 -3.43%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.87% -9.81% -8.84% 2.70% 2.31% 1.44% 2.66% -
ROE -2.82% -8.87% -6.82% 2.61% 2.27% 1.41% 2.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.75 14.46 13.12 16.43 16.77 16.58 13.53 15.28%
EPS -0.48 -1.42 -1.16 0.44 0.39 0.24 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.17 0.17 0.17 0.18 -3.73%
Adjusted Per Share Value based on latest NOSH - 223,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.92 3.39 3.12 3.84 3.89 4.02 3.34 11.25%
EPS -0.11 -0.33 -0.28 0.10 0.09 0.06 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0375 0.0405 0.0397 0.0395 0.0412 0.0444 -7.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.10 0.09 0.09 0.12 0.17 0.21 -
P/RPS 0.54 0.69 0.69 0.55 0.72 1.03 1.55 -50.45%
P/EPS -18.75 -7.05 -7.76 20.26 31.03 70.83 58.33 -
EY -5.33 -14.19 -12.89 4.94 3.22 1.41 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.53 0.53 0.71 1.00 1.17 -40.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/02/10 24/02/10 19/05/09 27/02/09 13/11/08 18/08/08 13/05/08 -
Price 0.14 0.14 0.09 0.09 0.09 0.12 0.22 -
P/RPS 0.84 0.97 0.69 0.55 0.54 0.72 1.63 -35.69%
P/EPS -29.17 -9.87 -7.76 20.26 23.28 50.00 61.11 -
EY -3.43 -10.14 -12.89 4.94 4.30 2.00 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.53 0.53 0.53 0.71 1.22 -23.25%

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