[CUSCAPI] YoY Annualized Quarter 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- -87.48%
YoY- -84.28%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 61,668 41,984 29,508 31,572 29,732 24,468 30,112 12.68%
PBT 10,044 3,192 -2,592 1,228 5,904 1,384 1,568 36.25%
Tax -2,228 -348 -16 -388 -560 -80 -984 14.58%
NP 7,816 2,844 -2,608 840 5,344 1,304 584 54.05%
-
NP to SH 7,816 2,844 -2,608 840 5,344 1,260 584 54.05%
-
Tax Rate 22.18% 10.90% - 31.60% 9.49% 5.78% 62.76% -
Total Cost 53,852 39,140 32,116 30,732 24,388 23,164 29,528 10.52%
-
Net Worth 44,409 39,993 38,220 41,999 32,852 19,499 20,439 13.80%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 44,409 39,993 38,220 41,999 32,852 19,499 20,439 13.80%
NOSH 222,045 222,187 224,827 233,333 219,016 150,000 145,999 7.23%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.67% 6.77% -8.84% 2.66% 17.97% 5.33% 1.94% -
ROE 17.60% 7.11% -6.82% 2.00% 16.27% 6.46% 2.86% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 27.77 18.90 13.12 13.53 13.58 16.31 20.62 5.08%
EPS 3.52 1.28 -1.16 0.36 2.44 0.84 0.40 43.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.18 0.15 0.13 0.14 6.12%
Adjusted Per Share Value based on latest NOSH - 233,333
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.53 4.44 3.12 3.34 3.15 2.59 3.19 12.67%
EPS 0.83 0.30 -0.28 0.09 0.57 0.13 0.06 54.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0423 0.0405 0.0444 0.0348 0.0206 0.0216 13.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.27 0.09 0.09 0.21 0.25 0.14 0.14 -
P/RPS 0.97 0.48 0.69 1.55 1.84 0.86 0.68 6.09%
P/EPS 7.67 7.03 -7.76 58.33 10.25 16.67 35.00 -22.34%
EY 13.04 14.22 -12.89 1.71 9.76 6.00 2.86 28.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.50 0.53 1.17 1.67 1.08 1.00 5.12%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 26/05/06 25/05/05 -
Price 0.49 0.10 0.09 0.22 0.25 0.14 0.11 -
P/RPS 1.76 0.53 0.69 1.63 1.84 0.86 0.53 22.13%
P/EPS 13.92 7.81 -7.76 61.11 10.25 16.67 27.50 -10.72%
EY 7.18 12.80 -12.89 1.64 9.76 6.00 3.64 11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.56 0.53 1.22 1.67 1.08 0.79 20.74%

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