[CUSCAPI] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.27%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 51,484 32,002 37,994 34,634 26,072 26,014 18,110 19.01%
PBT 8,646 -3,106 870 6,436 3,484 -1,662 1,956 28.09%
Tax -1,448 -34 -322 -864 -190 -320 -102 55.57%
NP 7,198 -3,140 548 5,572 3,294 -1,982 1,854 25.35%
-
NP to SH 7,198 -3,140 550 5,572 3,138 -1,982 1,854 25.35%
-
Tax Rate 16.75% - 37.01% 13.42% 5.45% - 5.21% -
Total Cost 44,286 35,142 37,446 29,062 22,778 27,996 16,256 18.17%
-
Net Worth 39,988 35,402 38,958 35,377 21,326 1,288,299 1,854 66.80%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 39,988 35,402 38,958 35,377 21,326 1,288,299 1,854 66.80%
NOSH 222,160 221,267 229,166 221,111 152,330 9,910,000 18,540 51.24%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.98% -9.81% 1.44% 16.09% 12.63% -7.62% 10.24% -
ROE 18.00% -8.87% 1.41% 15.75% 14.71% -0.15% 100.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.17 14.46 16.58 15.66 17.12 0.26 97.68 -21.31%
EPS 3.24 -1.42 0.24 2.52 2.06 -0.02 10.00 -17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.17 0.16 0.14 0.13 0.10 10.28%
Adjusted Per Share Value based on latest NOSH - 223,076
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.45 3.39 4.02 3.67 2.76 2.75 1.92 18.98%
EPS 0.76 -0.33 0.06 0.59 0.33 -0.21 0.20 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0375 0.0412 0.0374 0.0226 1.3634 0.002 66.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.12 0.10 0.17 0.22 0.16 0.12 0.00 -
P/RPS 0.52 0.69 1.03 1.40 0.93 45.71 0.00 -
P/EPS 3.70 -7.05 70.83 8.73 7.77 -600.00 0.00 -
EY 27.00 -14.19 1.41 11.45 12.88 -0.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 1.00 1.38 1.14 0.92 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 24/08/05 11/08/04 -
Price 0.14 0.14 0.12 0.21 0.17 0.10 0.31 -
P/RPS 0.60 0.97 0.72 1.34 0.99 38.09 0.32 11.03%
P/EPS 4.32 -9.87 50.00 8.33 8.25 -500.00 3.10 5.68%
EY 23.14 -10.14 2.00 12.00 12.12 -0.20 32.26 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.71 1.31 1.21 0.77 3.10 -20.53%

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