[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -96.87%
YoY- -84.28%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,280 27,588 18,997 7,893 38,678 25,340 17,317 63.36%
PBT 1,169 885 435 307 7,665 6,131 3,218 -48.93%
Tax -189 -249 -161 -97 -956 -669 -432 -42.22%
NP 980 636 274 210 6,709 5,462 2,786 -50.01%
-
NP to SH 981 636 275 210 6,710 5,463 2,786 -49.97%
-
Tax Rate 16.17% 28.14% 37.01% 31.60% 12.47% 10.91% 13.42% -
Total Cost 35,300 26,952 18,723 7,683 31,969 19,878 14,531 80.22%
-
Net Worth 37,544 37,282 38,958 41,999 39,861 37,599 35,377 4.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 37,544 37,282 38,958 41,999 39,861 37,599 35,377 4.02%
NOSH 220,851 219,310 229,166 233,333 221,452 221,174 221,111 -0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.70% 2.31% 1.44% 2.66% 17.35% 21.55% 16.09% -
ROE 2.61% 1.71% 0.71% 0.50% 16.83% 14.53% 7.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.43 12.58 8.29 3.38 17.47 11.46 7.83 63.53%
EPS 0.44 0.29 0.12 0.09 3.03 2.47 1.26 -50.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.18 0.18 0.17 0.16 4.10%
Adjusted Per Share Value based on latest NOSH - 233,333
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.84 2.92 2.01 0.84 4.09 2.68 1.83 63.53%
EPS 0.10 0.07 0.03 0.02 0.71 0.58 0.29 -50.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0395 0.0412 0.0444 0.0422 0.0398 0.0374 4.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.12 0.17 0.21 0.19 0.23 0.22 -
P/RPS 0.55 0.95 2.05 6.21 1.09 2.01 2.81 -66.12%
P/EPS 20.26 41.38 141.67 233.33 6.27 9.31 17.46 10.37%
EY 4.94 2.42 0.71 0.43 15.95 10.74 5.73 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 1.00 1.17 1.06 1.35 1.38 -47.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 13/11/08 18/08/08 13/05/08 28/02/08 07/11/07 10/08/07 -
Price 0.09 0.09 0.12 0.22 0.20 0.20 0.21 -
P/RPS 0.55 0.72 1.45 6.50 1.15 1.75 2.68 -65.04%
P/EPS 20.26 31.03 100.00 244.44 6.60 8.10 16.67 13.81%
EY 4.94 3.22 1.00 0.41 15.15 12.35 6.00 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.71 1.22 1.11 1.18 1.31 -45.14%

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