[CUSCAPI] QoQ Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,710 14,379 11,772 14,177 14,492 19,442 12,128 -13.77% QoQ % -32.47% 22.15% -16.96% -2.17% -25.46% 60.31% - Horiz. % 80.06% 118.56% 97.06% 116.89% 119.49% 160.31% 100.00%
PBT -2,647 374 628 1,721 1,137 3,103 619 - QoQ % -807.75% -40.45% -63.51% 51.36% -63.36% 401.29% - Horiz. % -427.63% 60.42% 101.45% 278.03% 183.68% 501.29% 100.00%
Tax -151 -3 -2 -89 -28 -23 -52 103.41% QoQ % -4,933.33% -50.00% 97.75% -217.86% -21.74% 55.77% - Horiz. % 290.38% 5.77% 3.85% 171.15% 53.85% 44.23% 100.00%
NP -2,798 371 626 1,632 1,109 3,080 567 - QoQ % -854.18% -40.73% -61.64% 47.16% -63.99% 443.21% - Horiz. % -493.47% 65.43% 110.41% 287.83% 195.59% 543.21% 100.00%
NP to SH -2,798 371 595 1,632 1,109 3,080 567 - QoQ % -854.18% -37.65% -63.54% 47.16% -63.99% 443.21% - Horiz. % -493.47% 65.43% 104.94% 287.83% 195.59% 543.21% 100.00%
Tax Rate - % 0.80 % 0.32 % 5.17 % 2.46 % 0.74 % 8.40 % - QoQ % 0.00% 150.00% -93.81% 110.16% 232.43% -91.19% - Horiz. % 0.00% 9.52% 3.81% 61.55% 29.29% 8.81% 100.00%
Total Cost 12,508 14,008 11,146 12,545 13,383 16,362 11,561 5.38% QoQ % -10.71% 25.68% -11.15% -6.26% -18.21% 41.53% - Horiz. % 108.19% 121.17% 96.41% 108.51% 115.76% 141.53% 100.00%
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.24% QoQ % -3.31% 79.58% -2.14% 2.79% 5.02% 3.47% - Horiz. % 189.80% 196.30% 109.31% 111.70% 108.66% 103.47% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,718 3,653 - - 3,697 - QoQ % 0.00% 0.00% 1.78% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.57% 98.81% 0.00% 0.00% 100.00%
Div Payout % - % - % 625.00 % 223.88 % - % - % 652.17 % - QoQ % 0.00% 0.00% 179.17% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 95.83% 34.33% 0.00% 0.00% 100.00%
Equity 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.24% QoQ % -3.31% 79.58% -2.14% 2.79% 5.02% 3.47% - Horiz. % 189.80% 196.30% 109.31% 111.70% 108.66% 103.47% 100.00%
NOSH 430,461 370,999 247,916 243,582 246,444 244,444 246,521 44.96% QoQ % 16.03% 49.65% 1.78% -1.16% 0.82% -0.84% - Horiz. % 174.61% 150.49% 100.57% 98.81% 99.97% 99.16% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -28.82 % 2.58 % 5.32 % 11.51 % 7.65 % 15.84 % 4.68 % - QoQ % -1,217.05% -51.50% -53.78% 50.46% -51.70% 238.46% - Horiz. % -615.81% 55.13% 113.68% 245.94% 163.46% 338.46% 100.00%
ROE -2.60 % 0.33 % 0.96 % 2.58 % 1.80 % 5.25 % 1.00 % - QoQ % -887.88% -65.62% -62.79% 43.33% -65.71% 425.00% - Horiz. % -260.00% 33.00% 96.00% 258.00% 180.00% 525.00% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.26 3.88 4.75 5.82 5.88 7.95 4.92 -40.44% QoQ % -41.75% -18.32% -18.38% -1.02% -26.04% 61.59% - Horiz. % 45.93% 78.86% 96.54% 118.29% 119.51% 161.59% 100.00%
EPS -0.65 0.10 0.24 0.67 0.45 1.26 0.23 - QoQ % -750.00% -58.33% -64.18% 48.89% -64.29% 447.83% - Horiz. % -282.61% 43.48% 104.35% 291.30% 195.65% 547.83% 100.00%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 1.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.2500 0.3000 0.2500 0.2600 0.2500 0.2400 0.2300 5.71% QoQ % -16.67% 20.00% -3.85% 4.00% 4.17% 4.35% - Horiz. % 108.70% 130.43% 108.70% 113.04% 108.70% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.13 1.67 1.37 1.65 1.69 2.26 1.41 -13.71% QoQ % -32.34% 21.90% -16.97% -2.37% -25.22% 60.28% - Horiz. % 80.14% 118.44% 97.16% 117.02% 119.86% 160.28% 100.00%
EPS -0.33 0.04 0.07 0.19 0.13 0.36 0.07 - QoQ % -925.00% -42.86% -63.16% 46.15% -63.89% 414.29% - Horiz. % -471.43% 57.14% 100.00% 271.43% 185.71% 514.29% 100.00%
DPS 0.00 0.00 0.43 0.43 0.00 0.00 0.43 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.1252 0.1295 0.0721 0.0737 0.0717 0.0683 0.0660 53.18% QoQ % -3.32% 79.61% -2.17% 2.79% 4.98% 3.48% - Horiz. % 189.70% 196.21% 109.24% 111.67% 108.64% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 0.3700 -
P/RPS 17.51 8.77 7.06 5.84 5.78 3.90 7.52 75.59% QoQ % 99.66% 24.22% 20.89% 1.04% 48.21% -48.14% - Horiz. % 232.85% 116.62% 93.88% 77.66% 76.86% 51.86% 100.00%
P/EPS -60.77 340.00 139.58 50.75 75.56 24.60 160.87 - QoQ % -117.87% 143.59% 175.03% -32.83% 207.15% -84.71% - Horiz. % -37.78% 211.35% 86.77% 31.55% 46.97% 15.29% 100.00%
EY -1.65 0.29 0.72 1.97 1.32 4.06 0.62 - QoQ % -668.97% -59.72% -63.45% 49.24% -67.49% 554.84% - Horiz. % -266.13% 46.77% 116.13% 317.74% 212.90% 654.84% 100.00%
DY 0.00 0.00 4.48 4.41 0.00 0.00 4.05 - QoQ % 0.00% 0.00% 1.59% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.62% 108.89% 0.00% 0.00% 100.00%
P/NAPS 1.58 1.13 1.34 1.31 1.36 1.29 1.61 -1.24% QoQ % 39.82% -15.67% 2.29% -3.68% 5.43% -19.88% - Horiz. % 98.14% 70.19% 83.23% 81.37% 84.47% 80.12% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 -
Price 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 0.3500 -
P/RPS 18.40 9.42 5.48 5.67 5.95 4.90 7.11 88.39% QoQ % 95.33% 71.90% -3.35% -4.71% 21.43% -31.08% - Horiz. % 258.79% 132.49% 77.07% 79.75% 83.68% 68.92% 100.00%
P/EPS -63.85 365.00 108.33 49.25 77.78 30.95 152.17 - QoQ % -117.49% 236.93% 119.96% -36.68% 151.31% -79.66% - Horiz. % -41.96% 239.86% 71.19% 32.37% 51.11% 20.34% 100.00%
EY -1.57 0.27 0.92 2.03 1.29 3.23 0.66 - QoQ % -681.48% -70.65% -54.68% 57.36% -60.06% 389.39% - Horiz. % -237.88% 40.91% 139.39% 307.58% 195.45% 489.39% 100.00%
DY 0.00 0.00 5.77 4.55 0.00 0.00 4.29 - QoQ % 0.00% 0.00% 26.81% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 134.50% 106.06% 0.00% 0.00% 100.00%
P/NAPS 1.66 1.22 1.04 1.27 1.40 1.63 1.52 6.04% QoQ % 36.07% 17.31% -18.11% -9.29% -14.11% 7.24% - Horiz. % 109.21% 80.26% 68.42% 83.55% 92.11% 107.24% 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 - 2012 Report.pdf 
