[CUSCAPI] QoQ TTM 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- -67.96%
YoY- -294.91%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 26,239 21,768 20,327 21,738 21,616 22,334 21,399 14.54%
PBT 2,461 321 -2,299 -2,253 -1,052 -298 1,652 30.40%
Tax -217 123 256 138 -172 -266 -376 -30.65%
NP 2,244 444 -2,043 -2,115 -1,224 -564 1,276 45.64%
-
NP to SH 2,252 568 -1,823 -1,992 -1,186 -643 1,168 54.84%
-
Tax Rate 8.82% -38.32% - - - - 22.76% -
Total Cost 23,995 21,324 22,370 23,853 22,840 22,898 20,123 12.43%
-
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 8.55% 2.04% -10.05% -9.73% -5.66% -2.53% 5.96% -
ROE 8.74% 2.69% -9.35% -10.11% -6.51% -0.04% 5.71% -
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 14.25 14.41 13.55 14.35 14.23 0.20 14.66 -1.87%
EPS 1.22 0.38 -1.22 -1.31 -0.78 -0.01 0.80 32.45%
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 2.80 2.32 2.17 2.32 2.30 2.38 2.28 14.66%
EPS 0.24 0.06 -0.19 -0.21 -0.13 -0.07 0.12 58.67%
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 1.19 1.11 1.03 0.70 0.63 61.09 0.96 15.37%
P/EPS 13.90 42.56 -11.52 -7.61 -11.53 -2,121.93 17.50 -14.22%
EY 7.19 2.35 -8.68 -13.15 -8.67 -0.05 5.71 16.59%
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 1.19 1.18 1.03 0.77 0.56 50.91 0.75 35.99%
P/EPS 13.90 45.22 -11.52 -8.37 -10.25 -1,768.27 13.75 0.72%
EY 7.19 2.21 -8.68 -11.95 -9.76 -0.06 7.27 -0.73%
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