[CUSCAPI] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.35%
YoY- 28.3%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 40,927 40,358 39,138 38,678 33,539 33,854 30,889 20.57%
PBT 2,419 4,881 6,495 7,664 8,994 7,640 7,294 -51.99%
Tax -536 -684 -912 -955 -1,161 -1,195 -978 -32.95%
NP 1,883 4,197 5,583 6,709 7,833 6,445 6,316 -55.27%
-
NP to SH 1,885 4,199 5,584 6,709 7,833 6,446 6,250 -54.92%
-
Tax Rate 22.16% 14.01% 14.04% 12.46% 12.91% 15.64% 13.41% -
Total Cost 39,044 36,161 33,555 31,969 25,706 27,409 24,573 36.04%
-
Net Worth 38,462 36,833 41,999 40,082 37,909 35,692 32,852 11.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 38,462 36,833 41,999 40,082 37,909 35,692 32,852 11.05%
NOSH 226,250 216,666 233,333 222,678 222,999 223,076 219,016 2.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.60% 10.40% 14.26% 17.35% 23.35% 19.04% 20.45% -
ROE 4.90% 11.40% 13.30% 16.74% 20.66% 18.06% 19.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.09 18.63 16.77 17.37 15.04 15.18 14.10 18.01%
EPS 0.83 1.94 2.39 3.01 3.51 2.89 2.85 -55.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.18 0.17 0.16 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 222,678
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.33 4.27 4.14 4.09 3.55 3.58 3.27 20.52%
EPS 0.20 0.44 0.59 0.71 0.83 0.68 0.66 -54.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.039 0.0444 0.0424 0.0401 0.0378 0.0348 10.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.17 0.21 0.19 0.23 0.22 0.25 -
P/RPS 0.66 0.91 1.25 1.09 1.53 1.45 1.77 -48.10%
P/EPS 14.40 8.77 8.78 6.31 6.55 7.61 8.76 39.15%
EY 6.94 11.40 11.40 15.86 15.27 13.13 11.41 -28.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 1.17 1.06 1.35 1.38 1.67 -43.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 18/08/08 13/05/08 28/02/08 07/11/07 10/08/07 30/05/07 -
Price 0.09 0.12 0.22 0.20 0.20 0.21 0.25 -
P/RPS 0.50 0.64 1.31 1.15 1.33 1.38 1.77 -56.84%
P/EPS 10.80 6.19 9.19 6.64 5.69 7.27 8.76 14.93%
EY 9.26 16.15 10.88 15.06 17.56 13.76 11.41 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 1.22 1.11 1.18 1.31 1.67 -53.37%

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