[CUSCAPI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 96.09%
YoY- 91.08%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,997 7,893 38,678 25,340 17,317 7,433 29,574 -25.57%
PBT 435 307 7,665 6,131 3,218 1,476 6,164 -82.95%
Tax -161 -97 -956 -669 -432 -140 -858 -67.25%
NP 274 210 6,709 5,462 2,786 1,336 5,306 -86.15%
-
NP to SH 275 210 6,710 5,463 2,786 1,336 5,230 -85.98%
-
Tax Rate 37.01% 31.60% 12.47% 10.91% 13.42% 9.49% 13.92% -
Total Cost 18,723 7,683 31,969 19,878 14,531 6,097 24,268 -15.89%
-
Net Worth 38,958 41,999 39,861 37,599 35,377 32,852 26,503 29.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,958 41,999 39,861 37,599 35,377 32,852 26,503 29.31%
NOSH 229,166 233,333 221,452 221,174 221,111 219,016 176,689 18.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.44% 2.66% 17.35% 21.55% 16.09% 17.97% 17.94% -
ROE 0.71% 0.50% 16.83% 14.53% 7.88% 4.07% 19.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.29 3.38 17.47 11.46 7.83 3.39 16.74 -37.43%
EPS 0.12 0.09 3.03 2.47 1.26 0.61 2.96 -88.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.17 0.16 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 222,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.02 0.84 4.12 2.70 1.85 0.79 3.15 -25.65%
EPS 0.03 0.02 0.72 0.58 0.30 0.14 0.56 -85.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0448 0.0425 0.0401 0.0377 0.035 0.0282 29.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.21 0.19 0.23 0.22 0.25 0.17 -
P/RPS 2.05 6.21 1.09 2.01 2.81 7.37 1.02 59.32%
P/EPS 141.67 233.33 6.27 9.31 17.46 40.98 5.74 749.36%
EY 0.71 0.43 15.95 10.74 5.73 2.44 17.41 -88.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 1.06 1.35 1.38 1.67 1.13 -7.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 13/05/08 28/02/08 07/11/07 10/08/07 30/05/07 28/02/07 -
Price 0.12 0.22 0.20 0.20 0.21 0.25 0.26 -
P/RPS 1.45 6.50 1.15 1.75 2.68 7.37 1.55 -4.35%
P/EPS 100.00 244.44 6.60 8.10 16.67 40.98 8.78 406.96%
EY 1.00 0.41 15.15 12.35 6.00 2.44 11.38 -80.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.22 1.11 1.18 1.31 1.67 1.73 -44.80%

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