[CUSCAPI] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.53%
YoY- 442.84%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 42,044 35,764 39,138 30,889 20,327 21,399 0 -
PBT 1,953 159 6,495 7,294 -2,299 1,652 0 -
Tax -327 -41 -912 -978 256 -376 0 -
NP 1,626 118 5,583 6,316 -2,043 1,276 0 -
-
NP to SH 1,626 119 5,584 6,250 -1,823 1,168 0 -
-
Tax Rate 16.74% 25.79% 14.04% 13.41% - 22.76% - -
Total Cost 40,418 35,646 33,555 24,573 22,370 20,123 0 -
-
Net Worth 39,993 38,220 41,999 32,852 19,499 20,439 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 39,993 38,220 41,999 32,852 19,499 20,439 0 -
NOSH 222,187 224,827 233,333 219,016 150,000 145,999 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.87% 0.33% 14.26% 20.45% -10.05% 5.96% 0.00% -
ROE 4.07% 0.31% 13.30% 19.02% -9.35% 5.71% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.92 15.91 16.77 14.10 13.55 14.66 0.00 -
EPS 0.73 0.05 2.39 2.85 -1.22 0.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.18 0.15 0.13 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 219,016
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.48 3.81 4.17 3.29 2.17 2.28 0.00 -
EPS 0.17 0.01 0.60 0.67 -0.19 0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0407 0.0448 0.035 0.0208 0.0218 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.09 0.09 0.21 0.25 0.14 0.14 0.00 -
P/RPS 0.48 0.57 1.25 1.77 1.03 0.96 0.00 -
P/EPS 12.30 170.04 8.78 8.76 -11.52 17.50 0.00 -
EY 8.13 0.59 11.40 11.41 -8.68 5.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 1.17 1.67 1.08 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 19/05/09 13/05/08 30/05/07 26/05/06 25/05/05 - -
Price 0.10 0.09 0.22 0.25 0.14 0.11 0.00 -
P/RPS 0.53 0.57 1.31 1.77 1.03 0.75 0.00 -
P/EPS 13.66 170.04 9.19 8.76 -11.52 13.75 0.00 -
EY 7.32 0.59 10.88 11.41 -8.68 7.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 1.22 1.67 1.08 0.79 0.00 -

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