[CUSCAPI] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -24.8%
YoY- -34.86%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 50,395 48,666 33,284 40,358 33,854 21,768 22,334 14.51%
PBT 10,777 6,383 -874 4,881 7,640 321 -298 -
Tax -251 -951 10 -684 -1,195 123 -266 -0.96%
NP 10,526 5,432 -864 4,197 6,445 444 -564 -
-
NP to SH 10,526 5,432 -864 4,199 6,446 568 -643 -
-
Tax Rate 2.33% 14.90% - 14.01% 15.64% -38.32% - -
Total Cost 39,869 43,234 34,148 36,161 27,409 21,324 22,898 9.67%
-
Net Worth 48,962 39,987 35,824 36,833 35,692 21,151 1,478,099 -43.31%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,231 - - - - - - -
Div Payout % 59.20% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 48,962 39,987 35,824 36,833 35,692 21,151 1,478,099 -43.31%
NOSH 222,554 222,153 223,902 216,666 223,076 151,084 11,370,000 -48.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 20.89% 11.16% -2.60% 10.40% 19.04% 2.04% -2.53% -
ROE 21.50% 13.58% -2.41% 11.40% 18.06% 2.69% -0.04% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 22.64 21.91 14.87 18.63 15.18 14.41 0.20 119.86%
EPS 4.73 2.45 -0.39 1.94 2.89 0.38 -0.01 -
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.18 0.16 0.17 0.16 0.14 0.13 9.15%
Adjusted Per Share Value based on latest NOSH - 216,666
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.37 5.19 3.55 4.30 3.61 2.32 2.38 14.51%
EPS 1.12 0.58 -0.09 0.45 0.69 0.06 -0.07 -
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0426 0.0382 0.0392 0.038 0.0225 1.575 -43.30%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.46 0.12 0.10 0.17 0.22 0.16 0.12 -
P/RPS 2.03 0.55 0.67 0.91 1.45 1.11 61.09 -43.28%
P/EPS 9.73 4.91 -25.91 8.77 7.61 42.56 -2,121.93 -
EY 10.28 20.38 -3.86 11.40 13.13 2.35 -0.05 -
DY 6.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 0.67 0.63 1.00 1.38 1.14 0.92 14.64%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 24/08/05 -
Price 0.49 0.14 0.14 0.12 0.21 0.17 0.10 -
P/RPS 2.16 0.64 0.94 0.64 1.38 1.18 50.91 -40.92%
P/EPS 10.36 5.73 -36.28 6.19 7.27 45.22 -1,768.27 -
EY 9.65 17.47 -2.76 16.15 13.76 2.21 -0.06 -
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 0.78 0.88 0.71 1.31 1.21 0.77 19.38%

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