[CUSCAPI] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -7.79%
YoY- -250.68%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,498 26,072 24,468 21,739 22,497 26,014 30,112 -3.60%
PBT 4,400 3,484 1,384 -2,252 -1,884 -1,662 1,568 98.82%
Tax -486 -190 -80 260 -14 -320 -984 -37.49%
NP 3,913 3,294 1,304 -1,992 -1,898 -1,982 584 255.00%
-
NP to SH 3,812 3,138 1,260 -1,992 -1,848 -1,982 584 248.87%
-
Tax Rate 11.05% 5.45% 5.78% - - - 62.76% -
Total Cost 24,585 22,778 23,164 23,731 24,395 27,996 29,528 -11.48%
-
Net Worth 22,742 21,326 19,499 19,767 18,276 1,288,299 20,439 7.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 22,742 21,326 19,499 19,767 18,276 1,288,299 20,439 7.37%
NOSH 162,443 152,330 150,000 152,061 152,307 9,910,000 145,999 7.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.73% 12.63% 5.33% -9.16% -8.44% -7.62% 1.94% -
ROE 16.76% 14.71% 6.46% -10.08% -10.11% -0.15% 2.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.54 17.12 16.31 14.30 14.77 0.26 20.62 -10.21%
EPS 2.35 2.06 0.84 -1.31 -1.21 -0.02 0.40 225.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.12 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 151,499
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.04 2.78 2.61 2.32 2.40 2.77 3.21 -3.55%
EPS 0.41 0.33 0.13 -0.21 -0.20 -0.21 0.06 259.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0227 0.0208 0.0211 0.0195 1.3728 0.0218 7.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.16 0.14 0.10 0.09 0.12 0.14 -
P/RPS 0.97 0.93 0.86 0.70 0.61 45.71 0.68 26.69%
P/EPS 7.24 7.77 16.67 -7.63 -7.42 -600.00 35.00 -64.98%
EY 13.80 12.88 6.00 -13.10 -13.48 -0.17 2.86 185.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 1.08 0.77 0.75 0.92 1.00 13.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/12/06 28/08/06 26/05/06 28/02/06 18/11/05 24/08/05 25/05/05 -
Price 0.17 0.17 0.14 0.11 0.08 0.10 0.11 -
P/RPS 0.97 0.99 0.86 0.77 0.54 38.09 0.53 49.56%
P/EPS 7.24 8.25 16.67 -8.40 -6.59 -500.00 27.50 -58.88%
EY 13.80 12.12 6.00 -11.91 -15.17 -0.20 3.64 142.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.21 1.08 0.85 0.67 0.77 0.79 32.83%

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