[CUSCAPI] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.81%
YoY- 3368.44%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 48,402 60,239 53,595 48,903 38,925 36,280 38,678 3.80%
PBT -2,922 6,580 8,807 10,011 507 1,114 7,664 -
Tax -936 -192 -176 -889 -244 -134 -955 -0.33%
NP -3,858 6,388 8,631 9,122 263 980 6,709 -
-
NP to SH -3,930 6,388 8,631 9,122 263 982 6,709 -
-
Tax Rate - 2.92% 2.00% 8.88% 48.13% 12.03% 12.46% -
Total Cost 52,260 53,851 44,964 39,781 38,662 35,300 31,969 8.52%
-
Net Worth 100,302 63,331 60,899 42,290 37,470 37,966 40,082 16.50%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,718 7,351 3,338 2,893 - - - -
Div Payout % 0.00% 115.08% 38.68% 31.72% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 100,302 63,331 60,899 42,290 37,470 37,966 40,082 16.50%
NOSH 436,097 243,582 234,230 222,580 220,416 223,333 222,678 11.84%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -7.97% 10.60% 16.10% 18.65% 0.68% 2.70% 17.35% -
ROE -3.92% 10.09% 14.17% 21.57% 0.70% 2.59% 16.74% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.10 24.73 22.88 21.97 17.66 16.24 17.37 -7.18%
EPS -0.90 2.62 3.68 4.10 0.12 0.44 3.01 -
DPS 0.85 3.00 1.43 1.30 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.26 0.19 0.17 0.17 0.18 4.16%
Adjusted Per Share Value based on latest NOSH - 222,580
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.16 6.42 5.71 5.21 4.15 3.87 4.12 3.81%
EPS -0.42 0.68 0.92 0.97 0.03 0.10 0.71 -
DPS 0.40 0.78 0.36 0.31 0.00 0.00 0.00 -
NAPS 0.1069 0.0675 0.0649 0.0451 0.0399 0.0405 0.0427 16.51%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.41 0.34 0.39 0.23 0.10 0.09 0.19 -
P/RPS 3.69 1.37 1.70 1.05 0.57 0.55 1.09 22.51%
P/EPS -45.50 12.96 10.58 5.61 83.81 20.47 6.31 -
EY -2.20 7.71 9.45 17.82 1.19 4.89 15.86 -
DY 2.08 8.82 3.65 5.65 0.00 0.00 0.00 -
P/NAPS 1.78 1.31 1.50 1.21 0.59 0.53 1.06 9.01%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 -
Price 0.40 0.33 0.40 0.26 0.14 0.09 0.20 -
P/RPS 3.60 1.33 1.75 1.18 0.79 0.55 1.15 20.92%
P/EPS -44.39 12.58 10.86 6.34 117.33 20.47 6.64 -
EY -2.25 7.95 9.21 15.76 0.85 4.89 15.06 -
DY 2.13 9.09 3.56 5.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.27 1.54 1.37 0.82 0.53 1.11 7.77%

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