[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -74.46%
YoY- 324.13%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 38,678 25,340 17,317 7,433 29,574 21,374 13,036 106.07%
PBT 7,665 6,131 3,218 1,476 6,164 3,300 1,742 167.79%
Tax -956 -669 -432 -140 -858 -365 -95 364.15%
NP 6,709 5,462 2,786 1,336 5,306 2,935 1,647 154.40%
-
NP to SH 6,710 5,463 2,786 1,336 5,230 2,859 1,569 162.77%
-
Tax Rate 12.47% 10.91% 13.42% 9.49% 13.92% 11.06% 5.45% -
Total Cost 31,969 19,878 14,531 6,097 24,268 18,439 11,389 98.61%
-
Net Worth 39,861 37,599 35,377 32,852 26,503 22,742 21,326 51.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 39,861 37,599 35,377 32,852 26,503 22,742 21,326 51.56%
NOSH 221,452 221,174 221,111 219,016 176,689 162,443 152,330 28.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.35% 21.55% 16.09% 17.97% 17.94% 13.73% 12.63% -
ROE 16.83% 14.53% 7.88% 4.07% 19.73% 12.57% 7.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.47 11.46 7.83 3.39 16.74 13.16 8.56 60.68%
EPS 3.03 2.47 1.26 0.61 2.96 1.76 1.03 104.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.15 0.15 0.14 0.14 18.18%
Adjusted Per Share Value based on latest NOSH - 219,016
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.09 2.68 1.83 0.79 3.13 2.26 1.38 105.92%
EPS 0.71 0.58 0.29 0.14 0.55 0.30 0.17 158.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0398 0.0374 0.0348 0.028 0.0241 0.0226 51.46%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.19 0.23 0.22 0.25 0.17 0.17 0.16 -
P/RPS 1.09 2.01 2.81 7.37 1.02 1.29 1.87 -30.15%
P/EPS 6.27 9.31 17.46 40.98 5.74 9.66 15.53 -45.28%
EY 15.95 10.74 5.73 2.44 17.41 10.35 6.44 82.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.35 1.38 1.67 1.13 1.21 1.14 -4.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 07/11/07 10/08/07 30/05/07 28/02/07 19/12/06 28/08/06 -
Price 0.20 0.20 0.21 0.25 0.26 0.17 0.17 -
P/RPS 1.15 1.75 2.68 7.37 1.55 1.29 1.99 -30.55%
P/EPS 6.60 8.10 16.67 40.98 8.78 9.66 16.50 -45.62%
EY 15.15 12.35 6.00 2.44 11.38 10.35 6.06 83.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.18 1.31 1.67 1.73 1.21 1.21 -5.57%

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