[CUSCAPI] YoY TTM Result on 2007-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 46,832 36,505 40,927 33,539 26,239 21,616 9,127 31.32% YoY % 28.29% -10.80% 22.03% 27.82% 21.39% 136.84% - Horiz. % 513.11% 399.97% 448.42% 367.47% 287.49% 236.84% 100.00%
PBT 6,991 -462 2,419 8,994 2,461 -1,052 898 40.76% YoY % 1,613.20% -119.10% -73.10% 265.46% 333.94% -217.15% - Horiz. % 778.51% -51.45% 269.38% 1,001.56% 274.05% -117.15% 100.00%
Tax -982 10 -536 -1,161 -217 -172 -76 53.16% YoY % -9,920.00% 101.87% 53.83% -435.02% -26.16% -126.32% - Horiz. % 1,292.11% -13.16% 705.26% 1,527.63% 285.53% 226.32% 100.00%
NP 6,009 -452 1,883 7,833 2,244 -1,224 822 39.29% YoY % 1,429.42% -124.00% -75.96% 249.06% 283.33% -248.91% - Horiz. % 731.02% -54.99% 229.08% 952.92% 272.99% -148.91% 100.00%
NP to SH 6,009 -452 1,885 7,833 2,252 -1,186 822 39.29% YoY % 1,429.42% -123.98% -75.94% 247.82% 289.88% -244.28% - Horiz. % 731.02% -54.99% 229.32% 952.92% 273.97% -144.28% 100.00%
Tax Rate 14.05 % - % 22.16 % 12.91 % 8.82 % - % 8.46 % 8.82% YoY % 0.00% 0.00% 71.65% 46.37% 0.00% 0.00% - Horiz. % 166.08% 0.00% 261.94% 152.60% 104.26% 0.00% 100.00%
Total Cost 40,823 36,957 39,044 25,706 23,995 22,840 8,305 30.38% YoY % 10.46% -5.35% 51.89% 7.13% 5.06% 175.02% - Horiz. % 491.55% 445.00% 470.13% 309.52% 288.92% 275.02% 100.00%
Net Worth 39,865 37,594 38,462 37,909 25,780 18,230 20,579 11.64% YoY % 6.04% -2.26% 1.46% 47.05% 41.41% -11.42% - Horiz. % 193.71% 182.67% 186.89% 184.21% 125.27% 88.58% 100.00%
Dividend 30/09/10 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 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 39,865 37,594 38,462 37,909 25,780 18,230 20,579 11.64% YoY % 6.04% -2.26% 1.46% 47.05% 41.41% -11.42% - Horiz. % 193.71% 182.67% 186.89% 184.21% 125.27% 88.58% 100.00%
NOSH 221,475 221,142 226,250 222,999 184,142 151,923 146,999 7.07% YoY % 0.15% -2.26% 1.46% 21.10% 21.21% 3.35% - Horiz. % 150.66% 150.44% 153.91% 151.70% 125.27% 103.35% 100.00%
Ratio Analysis 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.83 % -1.24 % 4.60 % 23.35 % 8.55 % -5.66 % 9.01 % 6.06% YoY % 1,134.68% -126.96% -80.30% 173.10% 251.06% -162.82% - Horiz. % 142.40% -13.76% 51.05% 259.16% 94.89% -62.82% 100.00%
ROE 15.07 % -1.20 % 4.90 % 20.66 % 8.74 % -6.51 % 3.99 % 24.78% YoY % 1,355.83% -124.49% -76.28% 136.38% 234.25% -263.16% - Horiz. % 377.69% -30.08% 122.81% 517.79% 219.05% -163.16% 100.00%
Per Share 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.15 16.51 18.09 15.04 14.25 14.23 6.21 22.65% YoY % 28.10% -8.73% 20.28% 5.54% 0.14% 129.15% - Horiz. % 340.58% 265.86% 291.30% 242.19% 229.47% 229.15% 100.00%
EPS 2.71 -0.20 0.83 3.51 1.22 -0.78 0.56 30.04% YoY % 1,455.00% -124.10% -76.35% 187.70% 256.41% -239.29% - Horiz. % 483.93% -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 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1700 0.1700 0.1700 0.1400 0.1200 0.1400 4.28% YoY % 5.88% 0.00% 0.00% 21.43% 16.67% -14.29% - Horiz. % 128.57% 121.43% 121.43% 121.43% 100.00% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.45 4.25 4.76 3.90 3.05 2.52 1.06 31.36% YoY % 28.24% -10.71% 22.05% 27.87% 21.03% 137.74% - Horiz. % 514.15% 400.94% 449.06% 367.92% 287.74% 237.74% 100.00%
EPS 0.70 -0.05 0.22 0.91 0.26 -0.14 0.10 38.29% YoY % 1,500.00% -122.73% -75.82% 250.00% 285.71% -240.00% - Horiz. % 700.00% -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 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0464 0.0438 0.0448 0.0441 0.0300 0.0212 0.0240 11.61% YoY % 5.94% -2.23% 1.59% 47.00% 41.51% -11.67% - Horiz. % 193.33% 182.50% 186.67% 183.75% 125.00% 88.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.1700 0.0900 0.1200 0.2300 0.1700 0.0900 0.2300 -
P/RPS 0.80 0.55 0.66 1.53 1.19 0.63 3.70 -22.52% YoY % 45.45% -16.67% -56.86% 28.57% 88.89% -82.97% - Horiz. % 21.62% 14.86% 17.84% 41.35% 32.16% 17.03% 100.00%
P/EPS 6.27 -44.03 14.40 6.55 13.90 -11.53 41.13 -26.90% YoY % 114.24% -405.76% 119.85% -52.88% 220.56% -128.03% - Horiz. % 15.24% -107.05% 35.01% 15.93% 33.80% -28.03% 100.00%
EY 15.96 -2.27 6.94 15.27 7.19 -8.67 2.43 36.83% YoY % 803.08% -132.71% -54.55% 112.38% 182.93% -456.79% - Horiz. % 656.79% -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 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.94 0.53 0.71 1.35 1.21 0.75 1.64 -8.86% YoY % 77.36% -25.35% -47.41% 11.57% 61.33% -54.27% - Horiz. % 57.32% 32.32% 43.29% 82.32% 73.78% 45.73% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 18/11/05 - -
Price 0.2300 0.1400 0.0900 0.2000 0.1700 0.0800 0.0000 -
P/RPS 1.09 0.85 0.50 1.33 1.19 0.56 0.00 - YoY % 28.24% 70.00% -62.41% 11.76% 112.50% 0.00% - Horiz. % 194.64% 151.79% 89.29% 237.50% 212.50% 100.00% -
P/EPS 8.48 -68.50 10.80 5.69 13.90 -10.25 0.00 - YoY % 112.38% -734.26% 89.81% -59.06% 235.61% 0.00% - Horiz. % -82.73% 668.29% -105.37% -55.51% -135.61% 100.00% -
EY 11.80 -1.46 9.26 17.56 7.19 -9.76 0.00 - YoY % 908.22% -115.77% -47.27% 144.23% 173.67% 0.00% - Horiz. % -120.90% 14.96% -94.88% -179.92% -73.67% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.28 0.82 0.53 1.18 1.21 0.67 0.00 - YoY % 56.10% 54.72% -55.08% -2.48% 80.60% 0.00% - Horiz. % 191.04% 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 2007 Notes to Accounts.pdf 
