[CUSCAPI] QoQ TTM 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- 3.14%
YoY- 1034.86%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 39,138 38,678 33,539 33,854 30,889 29,573 26,239 30.51%
PBT 6,495 7,664 8,994 7,640 7,294 6,164 2,461 90.86%
Tax -912 -955 -1,161 -1,195 -978 -858 -217 160.20%
NP 5,583 6,709 7,833 6,445 6,316 5,306 2,244 83.50%
-
NP to SH 5,584 6,709 7,833 6,446 6,250 5,229 2,252 83.09%
-
Tax Rate 14.04% 12.46% 12.91% 15.64% 13.41% 13.92% 8.82% -
Total Cost 33,555 31,969 25,706 27,409 24,573 24,267 23,995 25.02%
-
Net Worth 41,999 40,082 37,909 35,692 32,852 32,930 25,780 38.41%
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 40,082 37,909 35,692 32,852 32,930 25,780 38.41%
NOSH 233,333 222,678 222,999 223,076 219,016 219,537 184,142 17.08%
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 14.26% 17.35% 23.35% 19.04% 20.45% 17.94% 8.55% -
ROE 13.30% 16.74% 20.66% 18.06% 19.02% 15.88% 8.74% -
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 16.77 17.37 15.04 15.18 14.10 13.47 14.25 11.45%
EPS 2.39 3.01 3.51 2.89 2.85 2.38 1.22 56.50%
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 4.17 4.12 3.57 3.61 3.29 3.15 2.80 30.38%
EPS 0.60 0.71 0.83 0.69 0.67 0.56 0.24 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0427 0.0404 0.038 0.035 0.0351 0.0275 38.41%
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 1.25 1.09 1.53 1.45 1.77 1.26 1.19 3.33%
P/EPS 8.78 6.31 6.55 7.61 8.76 7.14 13.90 -26.36%
EY 11.40 15.86 15.27 13.13 11.41 14.01 7.19 35.93%
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 1.31 1.15 1.33 1.38 1.77 1.93 1.19 6.60%
P/EPS 9.19 6.64 5.69 7.27 8.76 10.92 13.90 -24.08%
EY 10.88 15.06 17.56 13.76 11.41 9.16 7.19 31.77%
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