[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 115.81%
YoY- 115.75%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,574 21,374 13,036 6,117 21,739 16,873 13,007 72.65%
PBT 6,164 3,300 1,742 346 -2,252 -1,413 -831 -
Tax -858 -365 -95 -20 260 -11 -160 205.43%
NP 5,306 2,935 1,647 326 -1,992 -1,424 -991 -
-
NP to SH 5,230 2,859 1,569 315 -1,992 -1,386 -991 -
-
Tax Rate 13.92% 11.06% 5.45% 5.78% - - - -
Total Cost 24,268 18,439 11,389 5,791 23,731 18,297 13,998 44.17%
-
Net Worth 26,503 22,742 21,326 19,499 19,767 18,276 1,288,299 -92.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 26,503 22,742 21,326 19,499 19,767 18,276 1,288,299 -92.43%
NOSH 176,689 162,443 152,330 150,000 152,061 152,307 9,910,000 -93.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.94% 13.73% 12.63% 5.33% -9.16% -8.44% -7.62% -
ROE 19.73% 12.57% 7.36% 1.62% -10.08% -7.58% -0.08% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.74 13.16 8.56 4.08 14.30 11.08 0.13 2427.54%
EPS 2.96 1.76 1.03 0.21 -1.31 -0.91 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.12 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.13 2.26 1.38 0.65 2.30 1.79 1.38 72.37%
EPS 0.55 0.30 0.17 0.03 -0.21 -0.15 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0241 0.0226 0.0206 0.0209 0.0193 1.3634 -92.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.17 0.17 0.16 0.14 0.10 0.09 0.12 -
P/RPS 1.02 1.29 1.87 3.43 0.70 0.81 91.43 -94.96%
P/EPS 5.74 9.66 15.53 66.67 -7.63 -9.89 -1,200.00 -
EY 17.41 10.35 6.44 1.50 -13.10 -10.11 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.21 1.14 1.08 0.77 0.75 0.92 14.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 19/12/06 28/08/06 26/05/06 28/02/06 18/11/05 24/08/05 -
Price 0.26 0.17 0.17 0.14 0.11 0.08 0.10 -
P/RPS 1.55 1.29 1.99 3.43 0.77 0.72 76.19 -92.49%
P/EPS 8.78 9.66 16.50 66.67 -8.40 -8.79 -1,000.00 -
EY 11.38 10.35 6.06 1.50 -11.91 -11.38 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.21 1.21 1.08 0.85 0.67 0.77 71.28%

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