[CUSCAPI] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 96.09%
YoY- 91.08%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 35,720 27,813 27,588 25,340 21,374 16,873 13,639 17.39%
PBT 5,793 -691 885 6,131 3,300 -1,413 1,150 30.91%
Tax -843 -106 -249 -669 -365 -11 -76 49.31%
NP 4,950 -797 636 5,462 2,935 -1,424 1,074 28.98%
-
NP to SH 4,950 -797 636 5,463 2,859 -1,386 1,074 28.98%
-
Tax Rate 14.55% - 28.14% 10.91% 11.06% - 6.61% -
Total Cost 30,770 28,610 26,952 19,878 18,439 18,297 12,565 16.09%
-
Net Worth 39,955 37,636 37,282 37,599 22,742 18,276 17,282 14.98%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 39,955 37,636 37,282 37,599 22,742 18,276 17,282 14.98%
NOSH 221,973 221,388 219,310 221,174 162,443 152,307 123,448 10.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.86% -2.87% 2.31% 21.55% 13.73% -8.44% 7.87% -
ROE 12.39% -2.12% 1.71% 14.53% 12.57% -7.58% 6.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.09 12.56 12.58 11.46 13.16 11.08 11.05 6.46%
EPS 2.23 -0.36 0.29 2.47 1.76 -0.91 0.87 16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.14 0.12 0.14 4.27%
Adjusted Per Share Value based on latest NOSH - 222,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.78 2.94 2.92 2.68 2.26 1.79 1.44 17.44%
EPS 0.52 -0.08 0.07 0.58 0.30 -0.15 0.11 29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0398 0.0395 0.0398 0.0241 0.0193 0.0183 14.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.17 0.09 0.12 0.23 0.17 0.09 0.23 -
P/RPS 1.06 0.72 0.95 2.01 1.29 0.81 2.08 -10.62%
P/EPS 7.62 -25.00 41.38 9.31 9.66 -9.89 26.44 -18.71%
EY 13.12 -4.00 2.42 10.74 10.35 -10.11 3.78 23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.53 0.71 1.35 1.21 0.75 1.64 -8.85%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 18/11/05 29/11/04 -
Price 0.23 0.14 0.09 0.20 0.17 0.08 0.18 -
P/RPS 1.43 1.11 0.72 1.75 1.29 0.72 1.63 -2.15%
P/EPS 10.31 -38.89 31.03 8.10 9.66 -8.79 20.69 -10.95%
EY 9.70 -2.57 3.22 12.35 10.35 -11.38 4.83 12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.82 0.53 1.18 1.21 0.67 1.29 -0.12%

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