[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 172.41%
YoY- 209.05%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,903 35,720 25,742 10,496 38,805 27,813 16,001 110.17%
PBT 10,011 5,793 4,323 798 507 -691 -1,553 -
Tax -888 -843 -724 -87 -246 -106 -17 1287.33%
NP 9,123 4,950 3,599 711 261 -797 -1,570 -
-
NP to SH 9,123 4,950 3,599 711 261 -797 -1,570 -
-
Tax Rate 8.87% 14.55% 16.75% 10.90% 48.52% - - -
Total Cost 39,780 30,770 22,143 9,785 38,544 28,610 17,571 72.16%
-
Net Worth 42,227 39,955 39,988 39,993 36,975 37,636 35,402 12.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,778 - - - - - - -
Div Payout % 63.34% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,227 39,955 39,988 39,993 36,975 37,636 35,402 12.43%
NOSH 222,249 221,973 222,160 222,187 217,500 221,388 221,267 0.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.66% 13.86% 13.98% 6.77% 0.67% -2.87% -9.81% -
ROE 21.60% 12.39% 9.00% 1.78% 0.71% -2.12% -4.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.00 16.09 11.59 4.72 17.84 12.56 7.23 109.56%
EPS 4.10 2.23 1.62 0.32 0.12 -0.36 -0.71 -
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 222,187
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.18 3.78 2.72 1.11 4.11 2.94 1.69 110.57%
EPS 0.97 0.52 0.38 0.08 0.03 -0.08 -0.17 -
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0423 0.0423 0.0423 0.0391 0.0398 0.0375 12.38%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.17 0.12 0.09 0.10 0.09 0.10 -
P/RPS 1.05 1.06 1.04 1.91 0.56 0.72 1.38 -16.61%
P/EPS 5.60 7.62 7.41 28.13 83.33 -25.00 -14.09 -
EY 17.85 13.12 13.50 3.56 1.20 -4.00 -7.10 -
DY 11.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.94 0.67 0.50 0.59 0.53 0.63 54.32%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 -
Price 0.26 0.23 0.14 0.10 0.14 0.14 0.14 -
P/RPS 1.18 1.43 1.21 2.12 0.78 1.11 1.94 -28.14%
P/EPS 6.33 10.31 8.64 31.25 116.67 -38.89 -19.73 -
EY 15.79 9.70 11.57 3.20 0.86 -2.57 -5.07 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.28 0.78 0.56 0.82 0.82 0.88 34.21%

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