[CUSCAPI] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 36.16%
YoY- 37.62%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 38,707 35,861 46,062 40,144 35,720 27,813 27,588 5.80%
PBT -6,705 -1,647 4,859 6,904 5,793 -691 885 -
Tax 49 -185 -103 -92 -843 -106 -249 -
NP -6,656 -1,832 4,756 6,812 4,950 -797 636 -
-
NP to SH -6,791 -1,832 4,756 6,812 4,950 -797 636 -
-
Tax Rate - - 2.12% 1.33% 14.55% - 28.14% -
Total Cost 45,363 37,693 41,306 33,332 30,770 28,610 26,952 9.06%
-
Net Worth 82,710 88,076 61,288 46,749 39,955 37,636 37,282 14.19%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 5,284 3,677 3,339 - - - -
Div Payout % - 0.00% 77.32% 49.02% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 82,710 88,076 61,288 46,749 39,955 37,636 37,282 14.19%
NOSH 435,320 352,307 245,154 222,614 221,973 221,388 219,310 12.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -17.20% -5.11% 10.33% 16.97% 13.86% -2.87% 2.31% -
ROE -8.21% -2.08% 7.76% 14.57% 12.39% -2.12% 1.71% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.89 10.18 18.79 18.03 16.09 12.56 12.58 -5.61%
EPS -1.56 -0.52 1.94 3.06 2.23 -0.36 0.29 -
DPS 0.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.19 0.25 0.25 0.21 0.18 0.17 0.17 1.87%
Adjusted Per Share Value based on latest NOSH - 223,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.10 3.80 4.87 4.25 3.78 2.94 2.92 5.81%
EPS -0.72 -0.19 0.50 0.72 0.52 -0.08 0.07 -
DPS 0.00 0.56 0.39 0.35 0.00 0.00 0.00 -
NAPS 0.0875 0.0932 0.0649 0.0495 0.0423 0.0398 0.0395 14.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.295 0.395 0.34 0.41 0.17 0.09 0.12 -
P/RPS 3.32 3.88 1.81 2.27 1.06 0.72 0.95 23.17%
P/EPS -18.91 -75.96 17.53 13.40 7.62 -25.00 41.38 -
EY -5.29 -1.32 5.71 7.46 13.12 -4.00 2.42 -
DY 0.00 3.80 4.41 3.66 0.00 0.00 0.00 -
P/NAPS 1.55 1.58 1.36 1.95 0.94 0.53 0.71 13.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 -
Price 0.21 0.415 0.35 0.44 0.23 0.14 0.09 -
P/RPS 2.36 4.08 1.86 2.44 1.43 1.11 0.72 21.86%
P/EPS -13.46 -79.81 18.04 14.38 10.31 -38.89 31.03 -
EY -7.43 -1.25 5.54 6.95 9.70 -2.57 3.22 -
DY 0.00 3.61 4.29 3.41 0.00 0.00 0.00 -
P/NAPS 1.11 1.66 1.40 2.10 1.28 0.82 0.53 13.10%

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