[CUSCAPI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.2%
YoY- 362.55%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,786 34,634 29,732 29,574 28,498 26,072 24,468 23.97%
PBT 8,174 6,436 5,904 6,164 4,400 3,484 1,384 226.38%
Tax -892 -864 -560 -858 -486 -190 -80 398.36%
NP 7,282 5,572 5,344 5,306 3,913 3,294 1,304 214.43%
-
NP to SH 7,284 5,572 5,344 5,230 3,812 3,138 1,260 221.76%
-
Tax Rate 10.91% 13.42% 9.49% 13.92% 11.05% 5.45% 5.78% -
Total Cost 26,504 29,062 24,388 24,268 24,585 22,778 23,164 9.38%
-
Net Worth 37,599 35,377 32,852 26,503 22,742 21,326 19,499 54.85%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,599 35,377 32,852 26,503 22,742 21,326 19,499 54.85%
NOSH 221,174 221,111 219,016 176,689 162,443 152,330 150,000 29.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.55% 16.09% 17.97% 17.94% 13.73% 12.63% 5.33% -
ROE 19.37% 15.75% 16.27% 19.73% 16.76% 14.71% 6.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.28 15.66 13.58 16.74 17.54 17.12 16.31 -4.25%
EPS 3.29 2.52 2.44 2.96 2.35 2.06 0.84 148.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.14 0.14 0.13 19.56%
Adjusted Per Share Value based on latest NOSH - 219,537
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.58 3.67 3.15 3.13 3.02 2.76 2.59 24.06%
EPS 0.77 0.59 0.57 0.55 0.40 0.33 0.13 227.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0374 0.0348 0.028 0.0241 0.0226 0.0206 55.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.23 0.22 0.25 0.17 0.17 0.16 0.14 -
P/RPS 1.51 1.40 1.84 1.02 0.97 0.93 0.86 45.49%
P/EPS 6.98 8.73 10.25 5.74 7.24 7.77 16.67 -44.00%
EY 14.32 11.45 9.76 17.41 13.80 12.88 6.00 78.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.38 1.67 1.13 1.21 1.14 1.08 16.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 10/08/07 30/05/07 28/02/07 19/12/06 28/08/06 26/05/06 -
Price 0.20 0.21 0.25 0.26 0.17 0.17 0.14 -
P/RPS 1.31 1.34 1.84 1.55 0.97 0.99 0.86 32.35%
P/EPS 6.07 8.33 10.25 8.78 7.24 8.25 16.67 -48.97%
EY 16.47 12.00 9.76 11.38 13.80 12.12 6.00 95.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.31 1.67 1.73 1.21 1.21 1.08 6.07%

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