[CUSCAPI] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 131.16%
YoY- 188.34%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 30,889 29,573 26,239 21,768 20,327 21,738 21,616 26.89%
PBT 7,294 6,164 2,461 321 -2,299 -2,253 -1,052 -
Tax -978 -858 -217 123 256 138 -172 218.90%
NP 6,316 5,306 2,244 444 -2,043 -2,115 -1,224 -
-
NP to SH 6,250 5,229 2,252 568 -1,823 -1,992 -1,186 -
-
Tax Rate 13.41% 13.92% 8.82% -38.32% - - - -
Total Cost 24,573 24,267 23,995 21,324 22,370 23,853 22,840 5.00%
-
Net Worth 32,852 32,930 25,780 21,151 19,499 19,694 18,230 48.14%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 32,852 32,930 25,780 21,151 19,499 19,694 18,230 48.14%
NOSH 219,016 219,537 184,142 151,084 150,000 151,499 151,923 27.64%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.45% 17.94% 8.55% 2.04% -10.05% -9.73% -5.66% -
ROE 19.02% 15.88% 8.74% 2.69% -9.35% -10.11% -6.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.10 13.47 14.25 14.41 13.55 14.35 14.23 -0.61%
EPS 2.85 2.38 1.22 0.38 -1.22 -1.31 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.13 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 151,084
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.27 3.13 2.78 2.30 2.15 2.30 2.29 26.83%
EPS 0.66 0.55 0.24 0.06 -0.19 -0.21 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0348 0.0349 0.0273 0.0224 0.0206 0.0208 0.0193 48.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.25 0.17 0.17 0.16 0.14 0.10 0.09 -
P/RPS 1.77 1.26 1.19 1.11 1.03 0.70 0.63 99.23%
P/EPS 8.76 7.14 13.90 42.56 -11.52 -7.61 -11.53 -
EY 11.41 14.01 7.19 2.35 -8.68 -13.15 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.13 1.21 1.14 1.08 0.77 0.75 70.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 19/12/06 28/08/06 26/05/06 28/02/06 18/11/05 -
Price 0.25 0.26 0.17 0.17 0.14 0.11 0.08 -
P/RPS 1.77 1.93 1.19 1.18 1.03 0.77 0.56 115.52%
P/EPS 8.76 10.92 13.90 45.22 -11.52 -8.37 -10.25 -
EY 11.41 9.16 7.19 2.21 -8.68 -11.95 -9.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.73 1.21 1.21 1.08 0.85 0.67 83.93%

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