[CUSCAPI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 518.25%
YoY- 1266.39%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,903 46,832 48,666 42,044 38,925 36,505 33,284 29.15%
PBT 10,011 6,991 6,383 1,953 507 -462 -874 -
Tax -889 -982 -951 -327 -244 10 10 -
NP 9,122 6,009 5,432 1,626 263 -452 -864 -
-
NP to SH 9,122 6,009 5,432 1,626 263 -452 -864 -
-
Tax Rate 8.88% 14.05% 14.90% 16.74% 48.13% - - -
Total Cost 39,781 40,823 43,234 40,418 38,662 36,957 34,148 10.68%
-
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,893 - - - - - - -
Div Payout % 31.72% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
NOSH 222,580 221,475 222,153 222,187 220,416 221,142 223,902 -0.39%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.65% 12.83% 11.16% 3.87% 0.68% -1.24% -2.60% -
ROE 21.57% 15.07% 13.58% 4.07% 0.70% -1.20% -2.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.97 21.15 21.91 18.92 17.66 16.51 14.87 29.62%
EPS 4.10 2.71 2.45 0.73 0.12 -0.20 -0.39 -
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 222,187
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.18 4.96 5.15 4.45 4.12 3.86 3.52 29.28%
EPS 0.97 0.64 0.57 0.17 0.03 -0.05 -0.09 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0422 0.0423 0.0423 0.0397 0.0398 0.0379 11.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.17 0.12 0.09 0.10 0.09 0.10 -
P/RPS 1.05 0.80 0.55 0.48 0.57 0.55 0.67 34.80%
P/EPS 5.61 6.27 4.91 12.30 83.81 -44.03 -25.91 -
EY 17.82 15.96 20.38 8.13 1.19 -2.27 -3.86 -
DY 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.94 0.67 0.50 0.59 0.53 0.63 54.32%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 -
Price 0.26 0.23 0.14 0.10 0.14 0.14 0.14 -
P/RPS 1.18 1.09 0.64 0.53 0.79 0.85 0.94 16.32%
P/EPS 6.34 8.48 5.73 13.66 117.33 -68.50 -36.28 -
EY 15.76 11.80 17.47 7.32 0.85 -1.46 -2.76 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.28 0.78 0.56 0.82 0.82 0.88 34.21%

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