[CUSCAPI] QoQ Cumulative 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- 108.53%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 7,893 38,678 25,340 17,317 7,433 29,574 21,374 -48.49%
PBT 307 7,665 6,131 3,218 1,476 6,164 3,300 -79.43%
Tax -97 -956 -669 -432 -140 -858 -365 -58.63%
NP 210 6,709 5,462 2,786 1,336 5,306 2,935 -82.73%
-
NP to SH 210 6,710 5,463 2,786 1,336 5,230 2,859 -82.43%
-
Tax Rate 31.60% 12.47% 10.91% 13.42% 9.49% 13.92% 11.06% -
Total Cost 7,683 31,969 19,878 14,531 6,097 24,268 18,439 -44.18%
-
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 0.50% 16.83% 14.53% 7.88% 4.07% 19.73% 12.57% -
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 3.38 17.47 11.46 7.83 3.39 16.74 13.16 -59.56%
EPS 0.09 3.03 2.47 1.26 0.61 2.96 1.76 -86.19%
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 0.84 4.09 2.68 1.83 0.79 3.13 2.26 -48.27%
EPS 0.02 0.71 0.58 0.29 0.14 0.55 0.30 -83.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.0422 0.0398 0.0374 0.0348 0.028 0.0241 50.22%
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 6.21 1.09 2.01 2.81 7.37 1.02 1.29 184.83%
P/EPS 233.33 6.27 9.31 17.46 40.98 5.74 9.66 733.97%
EY 0.43 15.95 10.74 5.73 2.44 17.41 10.35 -87.98%
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 6.50 1.15 1.75 2.68 7.37 1.55 1.29 193.62%
P/EPS 244.44 6.60 8.10 16.67 40.98 8.78 9.66 760.22%
EY 0.41 15.15 12.35 6.00 2.44 11.38 10.35 -88.35%
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