[CUSCAPI] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -32.8%
YoY- 209.05%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,183 9,978 15,246 10,496 10,992 11,812 8,624 32.59%
PBT 4,218 1,470 3,525 798 1,198 862 -905 -
Tax -46 -119 -637 -87 -140 -88 -13 131.67%
NP 4,172 1,351 2,888 711 1,058 774 -918 -
-
NP to SH 4,172 1,351 2,888 711 1,058 774 -918 -
-
Tax Rate 1.09% 8.10% 18.07% 10.90% 11.69% 10.21% - -
Total Cost 9,011 8,627 12,358 9,785 9,934 11,038 9,542 -3.73%
-
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,893 - - - - - - -
Div Payout % 69.36% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
NOSH 222,580 221,475 222,153 222,187 220,416 221,142 223,902 -0.39%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 31.65% 13.54% 18.94% 6.77% 9.63% 6.55% -10.64% -
ROE 9.87% 3.39% 7.22% 1.78% 2.82% 2.06% -2.56% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.92 4.51 6.86 4.72 4.99 5.34 3.85 33.11%
EPS 1.88 0.61 1.30 0.32 0.48 0.35 -0.41 -
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 222,187
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.40 1.06 1.61 1.11 1.16 1.25 0.91 33.16%
EPS 0.44 0.14 0.31 0.08 0.11 0.08 -0.10 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0422 0.0423 0.0423 0.0397 0.0398 0.0379 11.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.17 0.12 0.09 0.10 0.09 0.10 -
P/RPS 3.88 3.77 1.75 1.91 2.01 1.68 2.60 30.49%
P/EPS 12.27 27.87 9.23 28.13 20.83 25.71 -24.39 -
EY 8.15 3.59 10.83 3.56 4.80 3.89 -4.10 -
DY 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.94 0.67 0.50 0.59 0.53 0.63 54.32%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 -
Price 0.26 0.23 0.14 0.10 0.14 0.14 0.14 -
P/RPS 4.39 5.11 2.04 2.12 2.81 2.62 3.63 13.47%
P/EPS 13.87 37.70 10.77 31.25 29.17 40.00 -34.15 -
EY 7.21 2.65 9.29 3.20 3.43 2.50 -2.93 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.28 0.78 0.56 0.82 0.82 0.88 34.21%

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