[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.58%
YoY- 174.82%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 53,595 40,144 27,234 15,417 48,903 35,720 25,742 62.83%
PBT 8,806 6,904 5,089 2,511 10,011 5,793 4,323 60.48%
Tax -175 -92 -86 -557 -888 -843 -724 -61.09%
NP 8,631 6,812 5,003 1,954 9,123 4,950 3,599 78.87%
-
NP to SH 8,631 6,812 5,003 1,954 9,123 4,950 3,599 78.87%
-
Tax Rate 1.99% 1.33% 1.69% 22.18% 8.87% 14.55% 16.75% -
Total Cost 44,964 33,332 22,231 13,463 39,780 30,770 22,143 60.14%
-
Net Worth 53,993 46,749 48,918 44,409 42,227 39,955 39,988 22.09%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,374 3,339 3,335 - 5,778 - - -
Div Payout % 39.10% 49.02% 66.67% - 63.34% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 53,993 46,749 48,918 44,409 42,227 39,955 39,988 22.09%
NOSH 224,973 222,614 222,355 222,045 222,249 221,973 222,160 0.84%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.10% 16.97% 18.37% 12.67% 18.66% 13.86% 13.98% -
ROE 15.99% 14.57% 10.23% 4.40% 21.60% 12.39% 9.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.82 18.03 12.25 6.94 22.00 16.09 11.59 61.43%
EPS 3.83 3.06 2.25 0.88 4.10 2.23 1.62 77.19%
DPS 1.50 1.50 1.50 0.00 2.60 0.00 0.00 -
NAPS 0.24 0.21 0.22 0.20 0.19 0.18 0.18 21.07%
Adjusted Per Share Value based on latest NOSH - 222,045
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.67 4.25 2.88 1.63 5.18 3.78 2.72 62.96%
EPS 0.91 0.72 0.53 0.21 0.97 0.52 0.38 78.70%
DPS 0.36 0.35 0.35 0.00 0.61 0.00 0.00 -
NAPS 0.0571 0.0495 0.0518 0.047 0.0447 0.0423 0.0423 22.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.39 0.41 0.46 0.27 0.23 0.17 0.12 -
P/RPS 1.64 2.27 3.76 3.89 1.05 1.06 1.04 35.36%
P/EPS 10.17 13.40 20.44 30.68 5.60 7.62 7.41 23.42%
EY 9.84 7.46 4.89 3.26 17.85 13.12 13.50 -18.96%
DY 3.85 3.66 3.26 0.00 11.30 0.00 0.00 -
P/NAPS 1.63 1.95 2.09 1.35 1.21 0.94 0.67 80.59%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 -
Price 0.40 0.44 0.49 0.49 0.26 0.23 0.14 -
P/RPS 1.68 2.44 4.00 7.06 1.18 1.43 1.21 24.38%
P/EPS 10.43 14.38 21.78 55.68 6.33 10.31 8.64 13.33%
EY 9.59 6.95 4.59 1.80 15.79 9.70 11.57 -11.73%
DY 3.75 3.41 3.06 0.00 10.00 0.00 0.00 -
P/NAPS 1.67 2.10 2.23 2.45 1.37 1.28 0.78 65.88%

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