[CUSCAPI] YoY 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- 8.53%
YoY- 15.63%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
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 15,246 8,624 11,104 9,884 6,919 5,478 4,543 22.34%
PBT 3,525 -905 128 1,742 1,396 -1,224 726 30.11%
Tax -637 -13 -64 -292 -75 87 -52 51.80%
NP 2,888 -918 64 1,450 1,321 -1,137 674 27.43%
-
NP to SH 2,888 -918 65 1,450 1,254 -1,137 674 27.43%
-
Tax Rate 18.07% - 50.00% 16.76% 5.37% - 7.16% -
Total Cost 12,358 9,542 11,040 8,434 5,598 6,615 3,869 21.34%
-
Net Worth 39,987 35,824 36,833 35,692 21,151 1,478,099 3,370 50.99%
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 39,987 35,824 36,833 35,692 21,151 1,478,099 3,370 50.99%
NOSH 222,153 223,902 216,666 223,076 151,084 11,370,000 33,700 36.91%
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 18.94% -10.64% 0.58% 14.67% 19.09% -20.76% 14.84% -
ROE 7.22% -2.56% 0.18% 4.06% 5.93% -0.08% 20.00% -
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 6.86 3.85 5.12 4.43 4.58 0.05 13.48 -10.64%
EPS 1.30 -0.41 0.03 0.65 0.83 -0.01 2.00 -6.92%
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 1.61 0.91 1.18 1.05 0.73 0.58 0.48 22.33%
EPS 0.31 -0.10 0.01 0.15 0.13 -0.12 0.07 28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0379 0.039 0.0378 0.0224 1.5643 0.0036 50.75%
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 1.75 2.60 3.32 4.97 3.49 249.07 0.00 -
P/EPS 9.23 -24.39 566.67 33.85 19.28 -1,200.00 0.00 -
EY 10.83 -4.10 0.18 2.95 5.19 -0.08 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 2.04 3.63 2.34 4.74 3.71 207.56 2.30 -1.97%
P/EPS 10.77 -34.15 400.00 32.31 20.48 -1,000.00 15.50 -5.88%
EY 9.29 -2.93 0.25 3.10 4.88 -0.10 6.45 6.26%
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