[CUSCAPI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.27%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,572 38,678 33,786 34,634 29,732 29,574 28,498 7.06%
PBT 1,228 7,665 8,174 6,436 5,904 6,164 4,400 -57.26%
Tax -388 -956 -892 -864 -560 -858 -486 -13.92%
NP 840 6,709 7,282 5,572 5,344 5,306 3,913 -64.11%
-
NP to SH 840 6,710 7,284 5,572 5,344 5,230 3,812 -63.48%
-
Tax Rate 31.60% 12.47% 10.91% 13.42% 9.49% 13.92% 11.05% -
Total Cost 30,732 31,969 26,504 29,062 24,388 24,268 24,585 16.02%
-
Net Worth 41,999 39,861 37,599 35,377 32,852 26,503 22,742 50.46%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,999 39,861 37,599 35,377 32,852 26,503 22,742 50.46%
NOSH 233,333 221,452 221,174 221,111 219,016 176,689 162,443 27.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.66% 17.35% 21.55% 16.09% 17.97% 17.94% 13.73% -
ROE 2.00% 16.83% 19.37% 15.75% 16.27% 19.73% 16.76% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.53 17.47 15.28 15.66 13.58 16.74 17.54 -15.87%
EPS 0.36 3.03 3.29 2.52 2.44 2.96 2.35 -71.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.16 0.15 0.15 0.14 18.22%
Adjusted Per Share Value based on latest NOSH - 223,076
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.36 4.12 3.60 3.69 3.17 3.15 3.04 6.89%
EPS 0.09 0.72 0.78 0.59 0.57 0.56 0.41 -63.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0425 0.0401 0.0377 0.035 0.0282 0.0242 50.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.21 0.19 0.23 0.22 0.25 0.17 0.17 -
P/RPS 1.55 1.09 1.51 1.40 1.84 1.02 0.97 36.64%
P/EPS 58.33 6.27 6.98 8.73 10.25 5.74 7.24 301.37%
EY 1.71 15.95 14.32 11.45 9.76 17.41 13.80 -75.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.06 1.35 1.38 1.67 1.13 1.21 -2.21%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 13/05/08 28/02/08 07/11/07 10/08/07 30/05/07 28/02/07 19/12/06 -
Price 0.22 0.20 0.20 0.21 0.25 0.26 0.17 -
P/RPS 1.63 1.15 1.31 1.34 1.84 1.55 0.97 41.29%
P/EPS 61.11 6.60 6.07 8.33 10.25 8.78 7.24 314.01%
EY 1.64 15.15 16.47 12.00 9.76 11.38 13.80 -75.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.18 1.31 1.67 1.73 1.21 0.54%

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