[CUSCAPI] QoQ Quarter Result on 2006-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,022 9,884 7,433 8,200 8,337 6,919 6,117 19.79% QoQ % -18.84% 32.97% -9.35% -1.64% 20.49% 13.11% - Horiz. % 131.14% 161.58% 121.51% 134.05% 136.29% 113.11% 100.00%
PBT 2,912 1,742 1,476 2,864 1,558 1,396 346 313.22% QoQ % 67.16% 18.02% -48.46% 83.83% 11.60% 303.47% - Horiz. % 841.62% 503.47% 426.59% 827.75% 450.29% 403.47% 100.00%
Tax -236 -292 -140 -493 -270 -75 -20 417.53% QoQ % 19.18% -108.57% 71.60% -82.59% -260.00% -275.00% - Horiz. % 1,180.00% 1,460.00% 700.00% 2,465.00% 1,350.00% 375.00% 100.00%
NP 2,676 1,450 1,336 2,371 1,288 1,321 326 306.40% QoQ % 84.55% 8.53% -43.65% 84.08% -2.50% 305.21% - Horiz. % 820.86% 444.79% 409.82% 727.30% 395.09% 405.21% 100.00%
NP to SH 2,676 1,450 1,336 2,371 1,289 1,254 315 315.80% QoQ % 84.55% 8.53% -43.65% 83.94% 2.79% 298.10% - Horiz. % 849.52% 460.32% 424.13% 752.70% 409.21% 398.10% 100.00%
Tax Rate 8.10 % 16.76 % 9.49 % 17.21 % 17.33 % 5.37 % 5.78 % 25.20% QoQ % -51.67% 76.61% -44.86% -0.69% 222.72% -7.09% - Horiz. % 140.14% 289.97% 164.19% 297.75% 299.83% 92.91% 100.00%
Total Cost 5,346 8,434 6,097 5,829 7,049 5,598 5,791 -5.19% QoQ % -36.61% 38.33% 4.60% -17.31% 25.92% -3.33% - Horiz. % 92.32% 145.64% 105.28% 100.66% 121.72% 96.67% 100.00%
Net Worth 37,909 35,692 32,852 32,930 25,780 21,151 19,499 55.71% QoQ % 6.21% 8.64% -0.24% 27.74% 21.88% 8.47% - Horiz. % 194.41% 183.04% 168.47% 168.87% 132.21% 108.47% 100.00%
Dividend 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,909 35,692 32,852 32,930 25,780 21,151 19,499 55.71% QoQ % 6.21% 8.64% -0.24% 27.74% 21.88% 8.47% - Horiz. % 194.41% 183.04% 168.47% 168.87% 132.21% 108.47% 100.00%
NOSH 222,999 223,076 219,016 219,537 184,142 151,084 150,000 30.23% QoQ % -0.03% 1.85% -0.24% 19.22% 21.88% 0.72% - Horiz. % 148.67% 148.72% 146.01% 146.36% 122.76% 100.72% 100.00%
Ratio Analysis 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 33.36 % 14.67 % 17.97 % 28.91 % 15.45 % 19.09 % 5.33 % 239.25% QoQ % 127.40% -18.36% -37.84% 87.12% -19.07% 258.16% - Horiz. % 625.89% 275.23% 337.15% 542.40% 289.87% 358.16% 100.00%
ROE 7.06 % 4.06 % 4.07 % 7.20 % 5.00 % 5.93 % 1.62 % 166.57% QoQ % 73.89% -0.25% -43.47% 44.00% -15.68% 266.05% - Horiz. % 435.80% 250.62% 251.23% 444.44% 308.64% 366.05% 100.00%
Per Share 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.60 4.43 3.39 3.74 4.53 4.58 4.08 -8.00% QoQ % -18.74% 30.68% -9.36% -17.44% -1.09% 12.25% - Horiz. % 88.24% 108.58% 83.09% 91.67% 111.03% 112.25% 100.00%
EPS 1.20 0.65 0.61 1.08 0.70 0.83 0.21 219.29% QoQ % 84.62% 6.56% -43.52% 54.29% -15.66% 295.24% - Horiz. % 571.43% 309.52% 290.48% 514.29% 333.33% 395.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1700 0.1600 0.1500 0.1500 0.1400 0.1400 0.1300 19.56% QoQ % 6.25% 6.67% 0.00% 7.14% 0.00% 7.69% - Horiz. % 130.77% 123.08% 115.38% 115.38% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.93 1.15 0.87 0.95 0.97 0.81 0.71 19.70% QoQ % -19.13% 32.18% -8.42% -2.06% 19.75% 14.08% - Horiz. % 130.99% 161.97% 122.54% 133.80% 136.62% 114.08% 100.00%
EPS 0.31 0.17 0.16 0.28 0.15 0.15 0.04 291.14% QoQ % 82.35% 6.25% -42.86% 86.67% 0.00% 275.00% - Horiz. % 775.00% 425.00% 400.00% 700.00% 375.00% 375.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0441 0.0415 0.0382 0.0383 0.0300 0.0246 0.0227 55.63% QoQ % 6.27% 8.64% -0.26% 27.67% 21.95% 8.37% - Horiz. % 194.27% 182.82% 168.28% 168.72% 132.16% 108.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.2300 0.2200 0.2500 0.1700 0.1700 0.1600 0.1400 -
P/RPS 6.39 4.97 7.37 4.55 3.75 3.49 3.43 51.35% QoQ % 28.57% -32.56% 61.98% 21.33% 7.45% 1.75% - Horiz. % 186.30% 144.90% 214.87% 132.65% 109.33% 101.75% 100.00%
P/EPS 19.17 33.85 40.98 15.74 24.29 19.28 66.67 -56.40% QoQ % -43.37% -17.40% 160.36% -35.20% 25.99% -71.08% - Horiz. % 28.75% 50.77% 61.47% 23.61% 36.43% 28.92% 100.00%
EY 5.22 2.95 2.44 6.35 4.12 5.19 1.50 129.47% QoQ % 76.95% 20.90% -61.57% 54.13% -20.62% 246.00% - Horiz. % 348.00% 196.67% 162.67% 423.33% 274.67% 346.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.35 1.38 1.67 1.13 1.21 1.14 1.08 16.02% QoQ % -2.17% -17.37% 47.79% -6.61% 6.14% 5.56% - Horiz. % 125.00% 127.78% 154.63% 104.63% 112.04% 105.56% 100.00%
Price Multiplier on Announcement Date 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 10/08/07 30/05/07 28/02/07 19/12/06 28/08/06 26/05/06 -
Price 0.2000 0.2100 0.2500 0.2600 0.1700 0.1700 0.1400 -
P/RPS 5.56 4.74 7.37 6.96 3.75 3.71 3.43 37.95% QoQ % 17.30% -35.69% 5.89% 85.60% 1.08% 8.16% - Horiz. % 162.10% 138.19% 214.87% 202.92% 109.33% 108.16% 100.00%
P/EPS 16.67 32.31 40.98 24.07 24.29 20.48 66.67 -60.28% QoQ % -48.41% -21.16% 70.25% -0.91% 18.60% -69.28% - Horiz. % 25.00% 48.46% 61.47% 36.10% 36.43% 30.72% 100.00%
EY 6.00 3.10 2.44 4.15 4.12 4.88 1.50 151.77% QoQ % 93.55% 27.05% -41.20% 0.73% -15.57% 225.33% - Horiz. % 400.00% 206.67% 162.67% 276.67% 274.67% 325.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.18 1.31 1.67 1.73 1.21 1.21 1.08 6.08% QoQ % -9.92% -21.56% -3.47% 42.98% 0.00% 12.04% - Horiz. % 109.26% 121.30% 154.63% 160.19% 112.04% 112.04% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q4 Results Release.doc 
