[CUSCAPI] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -878.77%
YoY- -268.69%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,117 4,866 3,866 5,478 7,528 4,754 4,584 21.22%
PBT 346 -839 -582 -1,224 392 368 172 59.42%
Tax -20 233 70 87 -246 -121 -25 -13.83%
NP 326 -606 -512 -1,137 146 247 147 70.14%
-
NP to SH 315 -606 -395 -1,137 146 247 147 66.28%
-
Tax Rate 5.78% - - - 62.76% 32.88% 14.53% -
Total Cost 5,791 5,472 4,378 6,615 7,382 4,507 4,437 19.44%
-
Net Worth 19,499 19,694 18,230 1,478,099 20,439 21,612 20,579 -3.53%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 19,499 19,694 18,230 1,478,099 20,439 21,612 20,579 -3.53%
NOSH 150,000 151,499 151,923 11,370,000 145,999 154,375 146,999 1.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.33% -12.45% -13.24% -20.76% 1.94% 5.20% 3.21% -
ROE 1.62% -3.08% -2.17% -0.08% 0.71% 1.14% 0.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.08 3.21 2.54 0.05 5.16 3.08 3.12 19.60%
EPS 0.21 -0.40 -0.26 -0.01 0.10 0.16 0.10 64.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.13 0.14 0.14 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 11,370,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.65 0.52 0.41 0.58 0.80 0.51 0.49 20.74%
EPS 0.03 -0.06 -0.04 -0.12 0.02 0.03 0.02 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.021 0.0194 1.575 0.0218 0.023 0.0219 -3.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.14 0.10 0.09 0.12 0.14 0.19 0.23 -
P/RPS 3.43 3.11 3.54 249.07 2.72 6.17 7.38 -40.02%
P/EPS 66.67 -25.00 -34.62 -1,200.00 140.00 118.75 230.00 -56.23%
EY 1.50 -4.00 -2.89 -0.08 0.71 0.84 0.43 130.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.77 0.75 0.92 1.00 1.36 1.64 -24.32%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 18/11/05 24/08/05 25/05/05 25/02/05 29/11/04 -
Price 0.14 0.11 0.08 0.10 0.11 0.17 0.18 -
P/RPS 3.43 3.42 3.14 207.56 2.13 5.52 5.77 -29.32%
P/EPS 66.67 -27.50 -30.77 -1,000.00 110.00 106.25 180.00 -48.45%
EY 1.50 -3.64 -3.25 -0.10 0.91 0.94 0.56 92.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.85 0.67 0.77 0.79 1.21 1.29 -11.18%

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