[CUSCAPI] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.48%
YoY- -256.08%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,573 26,239 21,768 20,327 21,738 21,616 22,334 20.52%
PBT 6,164 2,461 321 -2,299 -2,253 -1,052 -298 -
Tax -858 -217 123 256 138 -172 -266 117.84%
NP 5,306 2,244 444 -2,043 -2,115 -1,224 -564 -
-
NP to SH 5,229 2,252 568 -1,823 -1,992 -1,186 -643 -
-
Tax Rate 13.92% 8.82% -38.32% - - - - -
Total Cost 24,267 23,995 21,324 22,370 23,853 22,840 22,898 3.93%
-
Net Worth 32,930 25,780 21,151 19,499 19,694 18,230 1,478,099 -92.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 32,930 25,780 21,151 19,499 19,694 18,230 1,478,099 -92.02%
NOSH 219,537 184,142 151,084 150,000 151,499 151,923 11,370,000 -92.75%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.94% 8.55% 2.04% -10.05% -9.73% -5.66% -2.53% -
ROE 15.88% 8.74% 2.69% -9.35% -10.11% -6.51% -0.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.47 14.25 14.41 13.55 14.35 14.23 0.20 1542.71%
EPS 2.38 1.22 0.38 -1.22 -1.31 -0.78 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.12 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.15 2.80 2.32 2.17 2.32 2.30 2.38 20.48%
EPS 0.56 0.24 0.06 -0.19 -0.21 -0.13 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0275 0.0225 0.0208 0.021 0.0194 1.575 -92.02%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.17 0.17 0.16 0.14 0.10 0.09 0.12 -
P/RPS 1.26 1.19 1.11 1.03 0.70 0.63 61.09 -92.42%
P/EPS 7.14 13.90 42.56 -11.52 -7.61 -11.53 -2,121.93 -
EY 14.01 7.19 2.35 -8.68 -13.15 -8.67 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.21 1.14 1.08 0.77 0.75 0.92 14.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 19/12/06 28/08/06 26/05/06 28/02/06 18/11/05 24/08/05 -
Price 0.26 0.17 0.17 0.14 0.11 0.08 0.10 -
P/RPS 1.93 1.19 1.18 1.03 0.77 0.56 50.91 -88.64%
P/EPS 10.92 13.90 45.22 -11.52 -8.37 -10.25 -1,768.27 -
EY 9.16 7.19 2.21 -8.68 -11.95 -9.76 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.21 1.21 1.08 0.85 0.67 0.77 71.28%

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