[CUSCAPI] YoY 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- 84.55%
YoY- 107.6%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 9,978 11,812 8,591 8,022 8,337 3,866 4,584 13.83%
PBT 1,470 862 450 2,912 1,558 -582 172 42.96%
Tax -119 -88 -88 -236 -270 70 -25 29.68%
NP 1,351 774 362 2,676 1,288 -512 147 44.70%
-
NP to SH 1,351 774 362 2,676 1,289 -395 147 44.70%
-
Tax Rate 8.10% 10.21% 19.56% 8.10% 17.33% - 14.53% -
Total Cost 8,627 11,038 8,229 5,346 7,049 4,378 4,437 11.71%
-
Net Worth 39,865 37,594 38,462 37,909 25,780 18,230 20,579 11.64%
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 39,865 37,594 38,462 37,909 25,780 18,230 20,579 11.64%
NOSH 221,475 221,142 226,250 222,999 184,142 151,923 146,999 7.06%
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 13.54% 6.55% 4.21% 33.36% 15.45% -13.24% 3.21% -
ROE 3.39% 2.06% 0.94% 7.06% 5.00% -2.17% 0.71% -
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 4.51 5.34 3.80 3.60 4.53 2.54 3.12 6.33%
EPS 0.61 0.35 0.16 1.20 0.70 -0.26 0.10 35.15%
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 1.06 1.26 0.92 0.85 0.89 0.41 0.49 13.71%
EPS 0.14 0.08 0.04 0.29 0.14 -0.04 0.02 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0401 0.041 0.0404 0.0275 0.0194 0.0219 11.67%
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 3.77 1.68 3.16 6.39 3.75 3.54 7.38 -10.58%
P/EPS 27.87 25.71 75.00 19.17 24.29 -34.62 230.00 -29.64%
EY 3.59 3.89 1.33 5.22 4.12 -2.89 0.43 42.40%
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 5.11 2.62 2.37 5.56 3.75 3.14 5.77 -2.00%
P/EPS 37.70 40.00 56.25 16.67 24.29 -30.77 180.00 -22.92%
EY 2.65 2.50 1.78 6.00 4.12 -3.25 0.56 29.55%
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