[CUSCAPI] YoY 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- -40.67%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,628 9,710 14,492 12,910 9,978 11,812 8,591 5.17%
PBT -3,853 -2,647 1,137 1,815 1,470 862 450 -
Tax -24 -151 -28 -6 -119 -88 -88 -19.46%
NP -3,877 -2,798 1,109 1,809 1,351 774 362 -
-
NP to SH -3,901 -2,798 1,109 1,809 1,351 774 362 -
-
Tax Rate - - 2.46% 0.33% 8.10% 10.21% 19.56% -
Total Cost 15,505 12,508 13,383 11,101 8,627 11,038 8,229 11.13%
-
Net Worth 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
NOSH 433,444 430,461 246,444 223,333 221,475 221,142 226,250 11.43%
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 -33.34% -28.82% 7.65% 14.01% 13.54% 6.55% 4.21% -
ROE -4.74% -2.60% 1.80% 3.86% 3.39% 2.06% 0.94% -
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 2.68 2.26 5.88 5.78 4.51 5.34 3.80 -5.65%
EPS -0.90 -0.65 0.45 0.81 0.61 0.35 0.16 -
DPS 0.00 0.00 0.00 0.00 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 1.23 1.03 1.53 1.37 1.06 1.25 0.91 5.14%
EPS -0.41 -0.30 0.12 0.19 0.14 0.08 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0872 0.1139 0.0652 0.0496 0.0422 0.0398 0.0407 13.53%
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 11.00 17.51 5.78 7.09 3.77 1.68 3.16 23.09%
P/EPS -32.78 -60.77 75.56 50.62 27.87 25.71 75.00 -
EY -3.05 -1.65 1.32 1.98 3.59 3.89 1.33 -
DY 0.00 0.00 0.00 0.00 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 7.83 18.40 5.95 7.61 5.11 2.62 2.37 22.02%
P/EPS -23.33 -63.85 77.78 54.32 37.70 40.00 56.25 -
EY -4.29 -1.57 1.29 1.84 2.65 2.50 1.78 -
DY 0.00 0.00 0.00 0.00 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