[CUSCAPI] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 65.26%
YoY- -368.71%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,919 6,117 4,866 3,866 5,478 7,528 4,754 28.51%
PBT 1,396 346 -839 -582 -1,224 392 368 143.82%
Tax -75 -20 233 70 87 -246 -121 -27.36%
NP 1,321 326 -606 -512 -1,137 146 247 206.76%
-
NP to SH 1,254 315 -606 -395 -1,137 146 247 196.27%
-
Tax Rate 5.37% 5.78% - - - 62.76% 32.88% -
Total Cost 5,598 5,791 5,472 4,378 6,615 7,382 4,507 15.59%
-
Net Worth 21,151 19,499 19,694 18,230 1,478,099 20,439 21,612 -1.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 21,151 19,499 19,694 18,230 1,478,099 20,439 21,612 -1.43%
NOSH 151,084 150,000 151,499 151,923 11,370,000 145,999 154,375 -1.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.09% 5.33% -12.45% -13.24% -20.76% 1.94% 5.20% -
ROE 5.93% 1.62% -3.08% -2.17% -0.08% 0.71% 1.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.58 4.08 3.21 2.54 0.05 5.16 3.08 30.37%
EPS 0.83 0.21 -0.40 -0.26 -0.01 0.10 0.16 200.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.12 0.13 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 151,923
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.74 0.65 0.52 0.41 0.58 0.80 0.51 28.25%
EPS 0.13 0.03 -0.06 -0.04 -0.12 0.02 0.03 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0208 0.021 0.0194 1.575 0.0218 0.023 -1.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.16 0.14 0.10 0.09 0.12 0.14 0.19 -
P/RPS 3.49 3.43 3.11 3.54 249.07 2.72 6.17 -31.67%
P/EPS 19.28 66.67 -25.00 -34.62 -1,200.00 140.00 118.75 -70.33%
EY 5.19 1.50 -4.00 -2.89 -0.08 0.71 0.84 237.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 0.77 0.75 0.92 1.00 1.36 -11.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 28/02/06 18/11/05 24/08/05 25/05/05 25/02/05 -
Price 0.17 0.14 0.11 0.08 0.10 0.11 0.17 -
P/RPS 3.71 3.43 3.42 3.14 207.56 2.13 5.52 -23.32%
P/EPS 20.48 66.67 -27.50 -30.77 -1,000.00 110.00 106.25 -66.73%
EY 4.88 1.50 -3.64 -3.25 -0.10 0.91 0.94 200.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.08 0.85 0.67 0.77 0.79 1.21 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