[CUSCAPI] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.41%
YoY- -30.18%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 33,146 38,707 35,861 46,062 40,144 35,720 27,813 2.96%
PBT -6,281 -6,705 -1,647 4,859 6,904 5,793 -691 44.43%
Tax -138 49 -185 -103 -92 -843 -106 4.49%
NP -6,419 -6,656 -1,832 4,756 6,812 4,950 -797 41.55%
-
NP to SH -6,419 -6,791 -1,832 4,756 6,812 4,950 -797 41.55%
-
Tax Rate - - - 2.12% 1.33% 14.55% - -
Total Cost 39,565 45,363 37,693 41,306 33,332 30,770 28,610 5.54%
-
Net Worth 82,966 82,710 88,076 61,288 46,749 39,955 37,636 14.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 5,284 3,677 3,339 - - -
Div Payout % - - 0.00% 77.32% 49.02% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 82,966 82,710 88,076 61,288 46,749 39,955 37,636 14.07%
NOSH 436,666 435,320 352,307 245,154 222,614 221,973 221,388 11.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -19.37% -17.20% -5.11% 10.33% 16.97% 13.86% -2.87% -
ROE -7.74% -8.21% -2.08% 7.76% 14.57% 12.39% -2.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.59 8.89 10.18 18.79 18.03 16.09 12.56 -8.04%
EPS -1.47 -1.56 -0.52 1.94 3.06 2.23 -0.36 26.41%
DPS 0.00 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.19 0.19 0.25 0.25 0.21 0.18 0.17 1.87%
Adjusted Per Share Value based on latest NOSH - 246,444
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.51 4.10 3.80 4.87 4.25 3.78 2.94 2.99%
EPS -0.68 -0.72 -0.19 0.50 0.72 0.52 -0.08 42.83%
DPS 0.00 0.00 0.56 0.39 0.35 0.00 0.00 -
NAPS 0.0878 0.0875 0.0932 0.0649 0.0495 0.0423 0.0398 14.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.135 0.295 0.395 0.34 0.41 0.17 0.09 -
P/RPS 1.78 3.32 3.88 1.81 2.27 1.06 0.72 16.27%
P/EPS -9.18 -18.91 -75.96 17.53 13.40 7.62 -25.00 -15.37%
EY -10.89 -5.29 -1.32 5.71 7.46 13.12 -4.00 18.15%
DY 0.00 0.00 3.80 4.41 3.66 0.00 0.00 -
P/NAPS 0.71 1.55 1.58 1.36 1.95 0.94 0.53 4.99%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 -
Price 0.155 0.21 0.415 0.35 0.44 0.23 0.14 -
P/RPS 2.04 2.36 4.08 1.86 2.44 1.43 1.11 10.67%
P/EPS -10.54 -13.46 -79.81 18.04 14.38 10.31 -38.89 -19.54%
EY -9.48 -7.43 -1.25 5.54 6.95 9.70 -2.57 24.28%
DY 0.00 0.00 3.61 4.29 3.41 0.00 0.00 -
P/NAPS 0.82 1.11 1.66 1.40 2.10 1.28 0.82 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