[CUSCAPI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -16.77%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,280 40,927 40,358 39,138 38,678 33,539 33,854 4.70%
PBT 1,114 2,419 4,881 6,495 7,664 8,994 7,640 -72.13%
Tax -134 -536 -684 -912 -955 -1,161 -1,195 -76.59%
NP 980 1,883 4,197 5,583 6,709 7,833 6,445 -71.34%
-
NP to SH 982 1,885 4,199 5,584 6,709 7,833 6,446 -71.31%
-
Tax Rate 12.03% 22.16% 14.01% 14.04% 12.46% 12.91% 15.64% -
Total Cost 35,300 39,044 36,161 33,555 31,969 25,706 27,409 18.28%
-
Net Worth 37,966 38,462 36,833 41,999 40,082 37,909 35,692 4.18%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 37,966 38,462 36,833 41,999 40,082 37,909 35,692 4.18%
NOSH 223,333 226,250 216,666 233,333 222,678 222,999 223,076 0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.70% 4.60% 10.40% 14.26% 17.35% 23.35% 19.04% -
ROE 2.59% 4.90% 11.40% 13.30% 16.74% 20.66% 18.06% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.24 18.09 18.63 16.77 17.37 15.04 15.18 4.58%
EPS 0.44 0.83 1.94 2.39 3.01 3.51 2.89 -71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.18 0.18 0.17 0.16 4.10%
Adjusted Per Share Value based on latest NOSH - 233,333
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.87 4.36 4.30 4.17 4.12 3.57 3.61 4.72%
EPS 0.10 0.20 0.45 0.60 0.71 0.83 0.69 -72.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 0.041 0.0392 0.0448 0.0427 0.0404 0.038 4.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.12 0.17 0.21 0.19 0.23 0.22 -
P/RPS 0.55 0.66 0.91 1.25 1.09 1.53 1.45 -47.44%
P/EPS 20.47 14.40 8.77 8.78 6.31 6.55 7.61 92.83%
EY 4.89 6.94 11.40 11.40 15.86 15.27 13.13 -48.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 1.00 1.17 1.06 1.35 1.38 -47.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 13/11/08 18/08/08 13/05/08 28/02/08 07/11/07 10/08/07 -
Price 0.09 0.09 0.12 0.22 0.20 0.20 0.21 -
P/RPS 0.55 0.50 0.64 1.31 1.15 1.33 1.38 -45.69%
P/EPS 20.47 10.80 6.19 9.19 6.64 5.69 7.27 98.77%
EY 4.89 9.26 16.15 10.88 15.06 17.56 13.76 -49.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.71 1.22 1.11 1.18 1.31 -45.14%

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