[CUSCAPI] QoQ Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,978 15,246 10,496 10,992 11,812 8,624 7,377 22.28% QoQ % -34.55% 45.26% -4.51% -6.94% 36.97% 16.90% - Horiz. % 135.26% 206.67% 142.28% 149.00% 160.12% 116.90% 100.00%
PBT 1,470 3,525 798 1,198 862 -905 -648 - QoQ % -58.30% 341.73% -33.39% 38.98% 195.25% -39.66% - Horiz. % -226.85% -543.98% -123.15% -184.88% -133.02% 139.66% 100.00%
Tax -119 -637 -87 -140 -88 -13 -4 858.14% QoQ % 81.32% -632.18% 37.86% -59.09% -576.92% -225.00% - Horiz. % 2,975.00% 15,925.00% 2,175.00% 3,500.00% 2,200.00% 325.00% 100.00%
NP 1,351 2,888 711 1,058 774 -918 -652 - QoQ % -53.22% 306.19% -32.80% 36.69% 184.31% -40.80% - Horiz. % -207.21% -442.94% -109.05% -162.27% -118.71% 140.80% 100.00%
NP to SH 1,351 2,888 711 1,058 774 -918 -652 - QoQ % -53.22% 306.19% -32.80% 36.69% 184.31% -40.80% - Horiz. % -207.21% -442.94% -109.05% -162.27% -118.71% 140.80% 100.00%
Tax Rate 8.10 % 18.07 % 10.90 % 11.69 % 10.21 % - % - % - QoQ % -55.17% 65.78% -6.76% 14.50% 0.00% 0.00% - Horiz. % 79.33% 176.98% 106.76% 114.50% 100.00% - -
Total Cost 8,627 12,358 9,785 9,934 11,038 9,542 8,029 4.90% QoQ % -30.19% 26.30% -1.50% -10.00% 15.68% 18.84% - Horiz. % 107.45% 153.92% 121.87% 123.73% 137.48% 118.84% 100.00%
Net Worth 39,865 39,987 39,993 37,470 37,594 35,824 38,220 2.85% QoQ % -0.31% -0.02% 6.73% -0.33% 4.94% -6.27% - Horiz. % 104.30% 104.62% 104.64% 98.04% 98.36% 93.73% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 39,865 39,987 39,993 37,470 37,594 35,824 38,220 2.85% QoQ % -0.31% -0.02% 6.73% -0.33% 4.94% -6.27% - Horiz. % 104.30% 104.62% 104.64% 98.04% 98.36% 93.73% 100.00%
NOSH 221,475 222,153 222,187 220,416 221,142 223,902 224,827 -1.00% QoQ % -0.31% -0.02% 0.80% -0.33% -1.23% -0.41% - Horiz. % 98.51% 98.81% 98.83% 98.04% 98.36% 99.59% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.54 % 18.94 % 6.77 % 9.63 % 6.55 % -10.64 % -8.84 % - QoQ % -28.51% 179.76% -29.70% 47.02% 161.56% -20.36% - Horiz. % -153.17% -214.25% -76.58% -108.94% -74.10% 120.36% 100.00%
ROE 3.39 % 7.22 % 1.78 % 2.82 % 2.06 % -2.56 % -1.71 % - QoQ % -53.05% 305.62% -36.88% 36.89% 180.47% -49.71% - Horiz. % -198.25% -422.22% -104.09% -164.91% -120.47% 149.71% 100.00%
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.51 6.86 4.72 4.99 5.34 3.85 3.28 23.63% QoQ % -34.26% 45.34% -5.41% -6.55% 38.70% 17.38% - Horiz. % 137.50% 209.15% 143.90% 152.13% 162.80% 117.38% 100.00%
EPS 0.61 1.30 0.32 0.48 0.35 -0.41 -0.29 - QoQ % -53.08% 306.25% -33.33% 37.14% 185.37% -41.38% - Horiz. % -210.34% -448.28% -110.34% -165.52% -120.69% 141.38% 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 0.1800 0.1800 0.1800 0.1700 0.1700 0.1600 0.1700 3.88% QoQ % 0.00% 0.00% 5.88% 0.00% 6.25% -5.88% - Horiz. % 105.88% 105.88% 105.88% 100.00% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.16 1.77 1.22 1.28 1.37 1.00 0.86 22.06% QoQ % -34.46% 45.08% -4.69% -6.57% 37.00% 16.28% - Horiz. % 134.88% 205.81% 141.86% 148.84% 159.30% 116.28% 100.00%
EPS 0.16 0.34 0.08 0.12 0.09 -0.11 -0.08 - QoQ % -52.94% 325.00% -33.33% 33.33% 181.82% -37.50% - Horiz. % -200.00% -425.00% -100.00% -150.00% -112.50% 137.50% 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 0.0464 0.0465 0.0465 0.0436 0.0438 0.0417 0.0445 2.82% QoQ % -0.22% 0.00% 6.65% -0.46% 5.04% -6.29% - Horiz. % 104.27% 104.49% 104.49% 97.98% 98.43% 93.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1700 0.1200 0.0900 0.1000 0.0900 0.1000 0.0900 -
P/RPS 3.77 1.75 1.91 2.01 1.68 2.60 2.74 23.68% QoQ % 115.43% -8.38% -4.98% 19.64% -35.38% -5.11% - Horiz. % 137.59% 63.87% 69.71% 73.36% 61.31% 94.89% 100.00%
P/EPS 27.87 9.23 28.13 20.83 25.71 -24.39 -31.03 - QoQ % 201.95% -67.19% 35.05% -18.98% 205.41% 21.40% - Horiz. % -89.82% -29.75% -90.65% -67.13% -82.86% 78.60% 100.00%
EY 3.59 10.83 3.56 4.80 3.89 -4.10 -3.22 - QoQ % -66.85% 204.21% -25.83% 23.39% 194.88% -27.33% - Horiz. % -111.49% -336.34% -110.56% -149.07% -120.81% 127.33% 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 0.94 0.67 0.50 0.59 0.53 0.63 0.53 46.47% QoQ % 40.30% 34.00% -15.25% 11.32% -15.87% 18.87% - Horiz. % 177.36% 126.42% 94.34% 111.32% 100.00% 118.87% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 -
Price 0.2300 0.1400 0.1000 0.1400 0.1400 0.1400 0.0900 -
P/RPS 5.11 2.04 2.12 2.81 2.62 3.63 2.74 51.45% QoQ % 150.49% -3.77% -24.56% 7.25% -27.82% 32.48% - Horiz. % 186.50% 74.45% 77.37% 102.55% 95.62% 132.48% 100.00%
P/EPS 37.70 10.77 31.25 29.17 40.00 -34.15 -31.03 - QoQ % 250.05% -65.54% 7.13% -27.07% 217.13% -10.05% - Horiz. % -121.50% -34.71% -100.71% -94.01% -128.91% 110.05% 100.00%
EY 2.65 9.29 3.20 3.43 2.50 -2.93 -3.22 - QoQ % -71.47% 190.31% -6.71% 37.20% 185.32% 9.01% - Horiz. % -82.30% -288.51% -99.38% -106.52% -77.64% 90.99% 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 1.28 0.78 0.56 0.82 0.82 0.88 0.53 79.91% QoQ % 64.10% 39.29% -31.71% 0.00% -6.82% 66.04% - Horiz. % 241.51% 147.17% 105.66% 154.72% 154.72% 166.04% 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 09 Report.pdf 
