[CUSCAPI] YoY Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,649 13,227 12,541 14,177 13,451 13,183 10,992 -0.53% YoY % -19.49% 5.47% -11.54% 5.40% 2.03% 19.93% - Horiz. % 96.88% 120.33% 114.09% 128.98% 122.37% 119.93% 100.00%
PBT -18,088 -94 -1,277 1,721 1,903 4,218 1,198 - YoY % -19,142.55% 92.64% -174.20% -9.56% -54.88% 252.09% - Horiz. % -1,509.85% -7.85% -106.59% 143.66% 158.85% 352.09% 100.00%
Tax 178 -245 -780 -89 -84 -46 -140 - YoY % 172.65% 68.59% -776.40% -5.95% -82.61% 67.14% - Horiz. % -127.14% 175.00% 557.14% 63.57% 60.00% 32.86% 100.00%
NP -17,910 -339 -2,057 1,632 1,819 4,172 1,058 - YoY % -5,183.19% 83.52% -226.04% -10.28% -56.40% 294.33% - Horiz. % -1,692.82% -32.04% -194.42% 154.25% 171.93% 394.33% 100.00%
NP to SH -17,910 -165 -2,098 1,632 1,819 4,172 1,058 - YoY % -10,754.55% 92.14% -228.55% -10.28% -56.40% 294.33% - Horiz. % -1,692.82% -15.60% -198.30% 154.25% 171.93% 394.33% 100.00%
Tax Rate - % - % - % 5.17 % 4.41 % 1.09 % 11.69 % - YoY % 0.00% 0.00% 0.00% 17.23% 304.59% -90.68% - Horiz. % 0.00% 0.00% 0.00% 44.23% 37.72% 9.32% 100.00%
Total Cost 28,559 13,566 14,598 12,545 11,632 9,011 9,934 19.23% YoY % 110.52% -7.07% 16.37% 7.85% 29.09% -9.29% - Horiz. % 287.49% 136.56% 146.95% 126.28% 117.09% 90.71% 100.00%
Net Worth 65,364 68,400 100,302 63,331 60,899 42,290 37,470 9.71% YoY % -4.44% -31.81% 58.38% 3.99% 44.00% 12.86% - Horiz. % 174.44% 182.54% 267.68% 169.02% 162.53% 112.86% 100.00%
Dividend 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 3,653 - 2,893 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 126.27% 0.00% 100.00% -
Div Payout % - % - % - % 223.88 % - % 69.36 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 322.78% 0.00% 100.00% -
Equity 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 65,364 68,400 100,302 63,331 60,899 42,290 37,470 9.71% YoY % -4.44% -31.81% 58.38% 3.99% 44.00% 12.86% - Horiz. % 174.44% 182.54% 267.68% 169.02% 162.53% 112.86% 100.00%
NOSH 435,766 380,000 436,097 243,582 234,230 222,580 220,416 12.02% YoY % 14.68% -12.86% 79.04% 3.99% 5.23% 0.98% - Horiz. % 197.70% 172.40% 197.85% 110.51% 106.27% 100.98% 100.00%
Ratio Analysis 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -168.18 % -2.56 % -16.40 % 11.51 % 13.52 % 31.65 % 9.63 % - YoY % -6,469.53% 84.39% -242.48% -14.87% -57.28% 228.66% - Horiz. % -1,746.42% -26.58% -170.30% 119.52% 140.39% 328.66% 100.00%
ROE -27.40 % -0.24 % -2.09 % 2.58 % 2.99 % 9.87 % 2.82 % - YoY % -11,316.67% 88.52% -181.01% -13.71% -69.71% 250.00% - Horiz. % -971.63% -8.51% -74.11% 91.49% 106.03% 350.00% 100.00%
Per Share 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.44 3.48 2.88 5.82 5.74 5.92 4.99 -11.24% YoY % -29.89% 20.83% -50.52% 1.39% -3.04% 18.64% - Horiz. % 48.90% 69.74% 57.72% 116.63% 115.03% 118.64% 100.00%
EPS -4.11 -0.04 -0.48 0.67 0.78 1.88 0.48 - YoY % -10,175.00% 91.67% -171.64% -14.10% -58.51% 291.67% - Horiz. % -856.25% -8.33% -100.00% 139.58% 162.50% 391.67% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 1.30 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 115.38% 0.00% 100.00% -
NAPS 0.1500 0.1800 0.2300 0.2600 0.2600 0.1900 0.1700 -2.06% YoY % -16.67% -21.74% -11.54% 0.00% 36.84% 11.76% - Horiz. % 88.24% 105.88% 135.29% 152.94% 152.94% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.24 1.54 1.46 1.65 1.57 1.53 1.28 -0.53% YoY % -19.48% 5.48% -11.52% 5.10% 2.61% 19.53% - Horiz. % 96.88% 120.31% 114.06% 128.91% 122.66% 119.53% 100.00%
EPS -2.08 -0.02 -0.24 0.19 0.21 0.49 0.12 - YoY % -10,300.00% 91.67% -226.32% -9.52% -57.14% 308.33% - Horiz. % -1,733.33% -16.67% -200.00% 158.33% 175.00% 408.33% 100.00%
DPS 0.00 0.00 0.00 0.43 0.00 0.34 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 126.47% 0.00% 100.00% -
NAPS 0.0761 0.0796 0.1167 0.0737 0.0709 0.0492 0.0436 9.72% YoY % -4.40% -31.79% 58.34% 3.95% 44.11% 12.84% - Horiz. % 174.54% 182.57% 267.66% 169.04% 162.61% 112.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1400 0.1500 0.4100 0.3400 0.3900 0.2300 0.1000 -
P/RPS 5.73 4.31 14.26 5.84 6.79 3.88 2.01 19.07% YoY % 32.95% -69.78% 144.18% -13.99% 75.00% 93.03% - Horiz. % 285.07% 214.43% 709.45% 290.55% 337.81% 193.03% 100.00%
P/EPS -3.41 -345.45 -85.22 50.75 50.22 12.27 20.83 - YoY % 99.01% -305.36% -267.92% 1.06% 309.29% -41.09% - Horiz. % -16.37% -1,658.43% -409.12% 243.64% 241.09% 58.91% 100.00%
EY -29.36 -0.29 -1.17 1.97 1.99 8.15 4.80 - YoY % -10,024.14% 75.21% -159.39% -1.01% -75.58% 69.79% - Horiz. % -611.67% -6.04% -24.37% 41.04% 41.46% 169.79% 100.00%
DY 0.00 0.00 0.00 4.41 0.00 5.65 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 78.05% 0.00% 100.00% -
P/NAPS 0.93 0.83 1.78 1.31 1.50 1.21 0.59 7.88% YoY % 12.05% -53.37% 35.88% -12.67% 23.97% 105.08% - Horiz. % 157.63% 140.68% 301.69% 222.03% 254.24% 205.08% 100.00%
Price Multiplier on Announcement Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.1150 0.2100 0.4000 0.3300 0.4000 0.2600 0.1400 -
P/RPS 4.71 6.03 13.91 5.67 6.97 4.39 2.81 8.99% YoY % -21.89% -56.65% 145.33% -18.65% 58.77% 56.23% - Horiz. % 167.62% 214.59% 495.02% 201.78% 248.04% 156.23% 100.00%
P/EPS -2.80 -483.64 -83.15 49.25 51.51 13.87 29.17 - YoY % 99.42% -481.65% -268.83% -4.39% 271.38% -52.45% - Horiz. % -9.60% -1,658.00% -285.05% 168.84% 176.59% 47.55% 100.00%
EY -35.74 -0.21 -1.20 2.03 1.94 7.21 3.43 - YoY % -16,919.05% 82.50% -159.11% 4.64% -73.09% 110.20% - Horiz. % -1,041.98% -6.12% -34.99% 59.18% 56.56% 210.20% 100.00%
DY 0.00 0.00 0.00 4.55 0.00 5.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 91.00% 0.00% 100.00% -
P/NAPS 0.77 1.17 1.74 1.27 1.54 1.37 0.82 -1.04% YoY % -34.19% -32.76% 37.01% -17.53% 12.41% 67.07% - Horiz. % 93.90% 142.68% 212.20% 154.88% 187.80% 167.07% 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.pdf 
