[CUSCAPI] YoY TTM Result on 2006-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
Revenue 36,505 40,927 33,539 26,239 21,616 9,127 - 31.93% YoY % -10.80% 22.03% 27.82% 21.39% 136.84% - - Horiz. % 399.97% 448.42% 367.47% 287.49% 236.84% 100.00% -
PBT -462 2,419 8,994 2,461 -1,052 898 - - YoY % -119.10% -73.10% 265.46% 333.94% -217.15% - - Horiz. % -51.45% 269.38% 1,001.56% 274.05% -117.15% 100.00% -
Tax 10 -536 -1,161 -217 -172 -76 - - YoY % 101.87% 53.83% -435.02% -26.16% -126.32% - - Horiz. % -13.16% 705.26% 1,527.63% 285.53% 226.32% 100.00% -
NP -452 1,883 7,833 2,244 -1,224 822 - - YoY % -124.00% -75.96% 249.06% 283.33% -248.91% - - Horiz. % -54.99% 229.08% 952.92% 272.99% -148.91% 100.00% -
NP to SH -452 1,885 7,833 2,252 -1,186 822 - - YoY % -123.98% -75.94% 247.82% 289.88% -244.28% - - Horiz. % -54.99% 229.32% 952.92% 273.97% -144.28% 100.00% -
Tax Rate - % 22.16 % 12.91 % 8.82 % - % 8.46 % - % - YoY % 0.00% 71.65% 46.37% 0.00% 0.00% - - Horiz. % 0.00% 261.94% 152.60% 104.26% 0.00% 100.00% -
Total Cost 36,957 39,044 25,706 23,995 22,840 8,305 - 34.77% YoY % -5.35% 51.89% 7.13% 5.06% 175.02% - - Horiz. % 445.00% 470.13% 309.52% 288.92% 275.02% 100.00% -
Net Worth 37,594 38,462 37,909 25,780 18,230 20,579 - 12.80% YoY % -2.26% 1.46% 47.05% 41.41% -11.42% - - Horiz. % 182.67% 186.89% 184.21% 125.27% 88.58% 100.00% -
Dividend 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
Div 0 0 0 0 0 0 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
Net Worth 37,594 38,462 37,909 25,780 18,230 20,579 - 12.80% YoY % -2.26% 1.46% 47.05% 41.41% -11.42% - - Horiz. % 182.67% 186.89% 184.21% 125.27% 88.58% 100.00% -
NOSH 221,142 226,250 222,999 184,142 151,923 146,999 - 8.51% YoY % -2.26% 1.46% 21.10% 21.21% 3.35% - - Horiz. % 150.44% 153.91% 151.70% 125.27% 103.35% 100.00% -
Ratio Analysis 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
NP Margin -1.24 % 4.60 % 23.35 % 8.55 % -5.66 % 9.01 % - % - YoY % -126.96% -80.30% 173.10% 251.06% -162.82% - - Horiz. % -13.76% 51.05% 259.16% 94.89% -62.82% 100.00% -
ROE -1.20 % 4.90 % 20.66 % 8.74 % -6.51 % 3.99 % - % - YoY % -124.49% -76.28% 136.38% 234.25% -263.16% - - Horiz. % -30.08% 122.81% 517.79% 219.05% -163.16% 100.00% -
Per Share 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
RPS 16.51 18.09 15.04 14.25 14.23 6.21 - 21.59% YoY % -8.73% 20.28% 5.54% 0.14% 129.15% - - Horiz. % 265.86% 291.30% 242.19% 229.47% 229.15% 100.00% -
EPS -0.20 0.83 3.51 1.22 -0.78 0.56 - - YoY % -124.10% -76.35% 187.70% 256.41% -239.29% - - Horiz. % -35.71% 148.21% 626.79% 217.86% -139.29% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1700 0.1400 0.1200 0.1400 - 3.96% YoY % 0.00% 0.00% 21.43% 16.67% -14.29% - - Horiz. % 121.43% 121.43% 121.43% 100.00% 85.71% 100.00% -
Adjusted Per Share Value based on latest NOSH - 859,269 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
RPS 4.25 4.76 3.90 3.05 2.52 1.06 - 31.99% YoY % -10.71% 22.05% 27.87% 21.03% 137.74% - - Horiz. % 400.94% 449.06% 367.92% 287.74% 237.74% 100.00% -
EPS -0.05 0.22 0.91 0.26 -0.14 0.10 - - YoY % -122.73% -75.82% 250.00% 285.71% -240.00% - - Horiz. % -50.00% 220.00% 910.00% 260.00% -140.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0438 0.0448 0.0441 0.0300 0.0212 0.0240 - 12.78% YoY % -2.23% 1.59% 47.00% 41.51% -11.67% - - Horiz. % 182.50% 186.67% 183.75% 125.00% 88.33% 100.00% -
Price Multiplier on Financial Quarter End Date 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.0900 0.1200 0.2300 0.1700 0.0900 0.2300 - -
P/RPS 0.55 0.66 1.53 1.19 0.63 3.70 - -31.68% YoY % -16.67% -56.86% 28.57% 88.89% -82.97% - - Horiz. % 14.86% 17.84% 41.35% 32.16% 17.03% 100.00% -
P/EPS -44.03 14.40 6.55 13.90 -11.53 41.13 - - YoY % -405.76% 119.85% -52.88% 220.56% -128.03% - - Horiz. % -107.05% 35.01% 15.93% 33.80% -28.03% 100.00% -
EY -2.27 6.94 15.27 7.19 -8.67 2.43 - - YoY % -132.71% -54.55% 112.38% 182.93% -456.79% - - Horiz. % -93.42% 285.60% 628.40% 295.88% -356.79% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.53 0.71 1.35 1.21 0.75 1.64 - -20.21% YoY % -25.35% -47.41% 11.57% 61.33% -54.27% - - Horiz. % 32.32% 43.29% 82.32% 73.78% 45.73% 100.00% -
Price Multiplier on Announcement Date 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 - CAGR
Date 24/02/10 13/11/08 07/11/07 19/12/06 18/11/05 - - -
Price 0.1400 0.0900 0.2000 0.1700 0.0800 0.0000 - -
P/RPS 0.85 0.50 1.33 1.19 0.56 0.00 - - YoY % 70.00% -62.41% 11.76% 112.50% 0.00% - - Horiz. % 151.79% 89.29% 237.50% 212.50% 100.00% - -
P/EPS -68.50 10.80 5.69 13.90 -10.25 0.00 - - YoY % -734.26% 89.81% -59.06% 235.61% 0.00% - - Horiz. % 668.29% -105.37% -55.51% -135.61% 100.00% - -
EY -1.46 9.26 17.56 7.19 -9.76 0.00 - - YoY % -115.77% -47.27% 144.23% 173.67% 0.00% - - Horiz. % 14.96% -94.88% -179.92% -73.67% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.82 0.53 1.18 1.21 0.67 0.00 - - YoY % 54.72% -55.08% -2.48% 80.60% 0.00% - - Horiz. % 122.39% 79.10% 176.12% 180.60% 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
Q3 2006 Report - amended v2.pdf 
