[CUSCAPI] QoQ 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- -53.42%
YoY- -345.34%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
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 8,337 6,919 6,117 4,866 3,866 5,478 7,528 7.03%
PBT 1,558 1,396 346 -839 -582 -1,224 392 150.70%
Tax -270 -75 -20 233 70 87 -246 6.39%
NP 1,288 1,321 326 -606 -512 -1,137 146 326.38%
-
NP to SH 1,289 1,254 315 -606 -395 -1,137 146 326.60%
-
Tax Rate 17.33% 5.37% 5.78% - - - 62.76% -
Total Cost 7,049 5,598 5,791 5,472 4,378 6,615 7,382 -3.02%
-
Net Worth 25,780 21,151 19,499 19,694 18,230 1,478,099 20,439 16.72%
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 25,780 21,151 19,499 19,694 18,230 1,478,099 20,439 16.72%
NOSH 184,142 151,084 150,000 151,499 151,923 11,370,000 145,999 16.71%
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 15.45% 19.09% 5.33% -12.45% -13.24% -20.76% 1.94% -
ROE 5.00% 5.93% 1.62% -3.08% -2.17% -0.08% 0.71% -
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 4.53 4.58 4.08 3.21 2.54 0.05 5.16 -8.30%
EPS 0.70 0.83 0.21 -0.40 -0.26 -0.01 0.10 265.49%
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 0.89 0.74 0.65 0.52 0.41 0.58 0.80 7.35%
EPS 0.14 0.13 0.03 -0.06 -0.04 -0.12 0.02 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0225 0.0208 0.021 0.0194 1.575 0.0218 16.73%
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 3.75 3.49 3.43 3.11 3.54 249.07 2.72 23.84%
P/EPS 24.29 19.28 66.67 -25.00 -34.62 -1,200.00 140.00 -68.85%
EY 4.12 5.19 1.50 -4.00 -2.89 -0.08 0.71 222.57%
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 3.75 3.71 3.43 3.42 3.14 207.56 2.13 45.75%
P/EPS 24.29 20.48 66.67 -27.50 -30.77 -1,000.00 110.00 -63.43%
EY 4.12 4.88 1.50 -3.64 -3.25 -0.10 0.91 173.42%
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