[CUSCAPI] YoY Cumulative Quarter Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 13,249 13,311 11,772 12,128 15,417 10,496 7,377 10.25% YoY % -0.47% 13.07% -2.94% -21.33% 46.88% 42.28% - Horiz. % 179.60% 180.44% 159.58% 164.40% 208.99% 142.28% 100.00%
PBT 223 357 628 619 2,511 798 -648 - YoY % -37.54% -43.15% 1.45% -75.35% 214.66% 223.15% - Horiz. % -34.41% -55.09% -96.91% -95.52% -387.50% -123.15% 100.00%
Tax -22 85 -2 -52 -557 -87 -4 32.84% YoY % -125.88% 4,350.00% 96.15% 90.66% -540.23% -2,075.00% - Horiz. % 550.00% -2,125.00% 50.00% 1,300.00% 13,925.00% 2,175.00% 100.00%
NP 201 442 626 567 1,954 711 -652 - YoY % -54.52% -29.39% 10.41% -70.98% 174.82% 209.05% - Horiz. % -30.83% -67.79% -96.01% -86.96% -299.69% -109.05% 100.00%
NP to SH 201 424 595 567 1,954 711 -652 - YoY % -52.59% -28.74% 4.94% -70.98% 174.82% 209.05% - Horiz. % -30.83% -65.03% -91.26% -86.96% -299.69% -109.05% 100.00%
Tax Rate 9.87 % -23.81 % 0.32 % 8.40 % 22.18 % 10.90 % - % - YoY % 141.45% -7,540.62% -96.19% -62.13% 103.49% 0.00% - Horiz. % 90.55% -218.44% 2.94% 77.06% 203.49% 100.00% -
Total Cost 13,048 12,869 11,146 11,561 13,463 9,785 8,029 8.43% YoY % 1.39% 15.46% -3.59% -14.13% 37.59% 21.87% - Horiz. % 162.51% 160.28% 138.82% 143.99% 167.68% 121.87% 100.00%
Net Worth 72,360 84,799 61,979 56,699 44,409 39,993 38,220 11.22% YoY % -14.67% 36.82% 9.31% 27.68% 11.04% 4.64% - Horiz. % 189.32% 221.87% 162.16% 148.35% 116.19% 104.64% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 3,718 3,697 - - - - YoY % 0.00% 0.00% 0.57% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.57% 100.00% - - -
Div Payout % - % - % 625.00 % 652.17 % - % - % - % - YoY % 0.00% 0.00% -4.17% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 95.83% 100.00% - - -
Equity 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 72,360 84,799 61,979 56,699 44,409 39,993 38,220 11.22% YoY % -14.67% 36.82% 9.31% 27.68% 11.04% 4.64% - Horiz. % 189.32% 221.87% 162.16% 148.35% 116.19% 104.64% 100.00%
NOSH 401,999 423,999 247,916 246,521 222,045 222,187 224,827 10.16% YoY % -5.19% 71.03% 0.57% 11.02% -0.06% -1.17% - Horiz. % 178.80% 188.59% 110.27% 109.65% 98.76% 98.83% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.52 % 3.32 % 5.32 % 4.68 % 12.67 % 6.77 % -8.84 % - YoY % -54.22% -37.59% 13.68% -63.06% 87.15% 176.58% - Horiz. % -17.19% -37.56% -60.18% -52.94% -143.33% -76.58% 100.00%
ROE 0.28 % 0.50 % 0.96 % 1.00 % 4.40 % 1.78 % -1.71 % - YoY % -44.00% -47.92% -4.00% -77.27% 147.19% 204.09% - Horiz. % -16.37% -29.24% -56.14% -58.48% -257.31% -104.09% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.30 3.14 4.75 4.92 6.94 4.72 3.28 0.10% YoY % 5.10% -33.89% -3.46% -29.11% 47.03% 43.90% - Horiz. % 100.61% 95.73% 144.82% 150.00% 211.59% 143.90% 100.00%
EPS 0.05 0.10 0.24 0.23 0.88 0.32 -0.29 - YoY % -50.00% -58.33% 4.35% -73.86% 175.00% 210.34% - Horiz. % -17.24% -34.48% -82.76% -79.31% -303.45% -110.34% 100.00%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.1800 0.2000 0.2500 0.2300 0.2000 0.1800 0.1700 0.96% YoY % -10.00% -20.00% 8.70% 15.00% 11.11% 5.88% - Horiz. % 105.88% 117.65% 147.06% 135.29% 117.65% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.54 1.55 1.37 1.41 1.79 1.22 0.86 10.19% YoY % -0.65% 13.14% -2.84% -21.23% 46.72% 41.86% - Horiz. % 179.07% 180.23% 159.30% 163.95% 208.14% 141.86% 100.00%
EPS 0.02 0.05 0.07 0.07 0.23 0.08 -0.08 - YoY % -60.00% -28.57% 0.00% -69.57% 187.50% 200.00% - Horiz. % -25.00% -62.50% -87.50% -87.50% -287.50% -100.00% 100.00%
DPS 0.00 0.00 0.43 0.43 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.0842 0.0987 0.0721 0.0660 0.0517 0.0465 0.0445 11.21% YoY % -14.69% 36.89% 9.24% 27.66% 11.18% 4.49% - Horiz. % 189.21% 221.80% 162.02% 148.31% 116.18% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2000 0.3800 0.3350 0.3700 0.2700 0.0900 0.0900 -
P/RPS 6.07 12.10 7.06 7.52 3.89 1.91 2.74 14.17% YoY % -49.83% 71.39% -6.12% 93.32% 103.66% -30.29% - Horiz. % 221.53% 441.61% 257.66% 274.45% 141.97% 69.71% 100.00%
P/EPS 400.00 380.00 139.58 160.87 30.68 28.13 -31.03 - YoY % 5.26% 172.25% -13.23% 424.35% 9.07% 190.65% - Horiz. % -1,289.08% -1,224.62% -449.82% -518.43% -98.87% -90.65% 100.00%
EY 0.25 0.26 0.72 0.62 3.26 3.56 -3.22 - YoY % -3.85% -63.89% 16.13% -80.98% -8.43% 210.56% - Horiz. % -7.76% -8.07% -22.36% -19.25% -101.24% -110.56% 100.00%
DY 0.00 0.00 4.48 4.05 0.00 0.00 0.00 - YoY % 0.00% 0.00% 10.62% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.62% 100.00% - - -
P/NAPS 1.11 1.90 1.34 1.61 1.35 0.50 0.53 13.11% YoY % -41.58% 41.79% -16.77% 19.26% 170.00% -5.66% - Horiz. % 209.43% 358.49% 252.83% 303.77% 254.72% 94.34% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 -
Price 0.1900 0.4000 0.2600 0.3500 0.4900 0.1000 0.0900 -
P/RPS 5.76 12.74 5.48 7.11 7.06 2.12 2.74 13.18% YoY % -54.79% 132.48% -22.93% 0.71% 233.02% -22.63% - Horiz. % 210.22% 464.96% 200.00% 259.49% 257.66% 77.37% 100.00%
P/EPS 380.00 400.00 108.33 152.17 55.68 31.25 -31.03 - YoY % -5.00% 269.24% -28.81% 173.29% 78.18% 200.71% - Horiz. % -1,224.62% -1,289.08% -349.11% -490.40% -179.44% -100.71% 100.00%
EY 0.26 0.25 0.92 0.66 1.80 3.20 -3.22 - YoY % 4.00% -72.83% 39.39% -63.33% -43.75% 199.38% - Horiz. % -8.07% -7.76% -28.57% -20.50% -55.90% -99.38% 100.00%
DY 0.00 0.00 5.77 4.29 0.00 0.00 0.00 - YoY % 0.00% 0.00% 34.50% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 134.50% 100.00% - - -
P/NAPS 1.06 2.00 1.04 1.52 2.45 0.56 0.53 12.24% YoY % -47.00% 92.31% -31.58% -37.96% 337.50% 5.66% - Horiz. % 200.00% 377.36% 196.23% 286.79% 462.26% 105.66% 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
Q1-2012.pdf 
