[CUSCAPI] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 54.18%
YoY- -88.36%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 32,002 29,508 36,280 36,784 37,994 31,572 38,678 -11.87%
PBT -3,106 -2,592 1,169 1,180 870 1,228 7,665 -
Tax -34 -16 -189 -332 -322 -388 -956 -89.20%
NP -3,140 -2,608 980 848 548 840 6,709 -
-
NP to SH -3,140 -2,608 981 848 550 840 6,710 -
-
Tax Rate - - 16.17% 28.14% 37.01% 31.60% 12.47% -
Total Cost 35,142 32,116 35,300 35,936 37,446 30,732 31,969 6.51%
-
Net Worth 35,402 38,220 37,544 37,282 38,958 41,999 39,861 -7.61%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 35,402 38,220 37,544 37,282 38,958 41,999 39,861 -7.61%
NOSH 221,267 224,827 220,851 219,310 229,166 233,333 221,452 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -9.81% -8.84% 2.70% 2.31% 1.44% 2.66% 17.35% -
ROE -8.87% -6.82% 2.61% 2.27% 1.41% 2.00% 16.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.46 13.12 16.43 16.77 16.58 13.53 17.47 -11.85%
EPS -1.42 -1.16 0.44 0.39 0.24 0.36 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.17 0.17 0.18 0.18 -7.55%
Adjusted Per Share Value based on latest NOSH - 226,250
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.43 3.17 3.89 3.95 4.08 3.39 4.15 -11.93%
EPS -0.34 -0.28 0.11 0.09 0.06 0.09 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.041 0.0403 0.04 0.0418 0.0451 0.0428 -7.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.10 0.09 0.09 0.12 0.17 0.21 0.19 -
P/RPS 0.69 0.69 0.55 0.72 1.03 1.55 1.09 -26.29%
P/EPS -7.05 -7.76 20.26 31.03 70.83 58.33 6.27 -
EY -14.19 -12.89 4.94 3.22 1.41 1.71 15.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.53 0.71 1.00 1.17 1.06 -29.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/02/10 19/05/09 27/02/09 13/11/08 18/08/08 13/05/08 28/02/08 -
Price 0.14 0.09 0.09 0.09 0.12 0.22 0.20 -
P/RPS 0.97 0.69 0.55 0.54 0.72 1.63 1.15 -10.73%
P/EPS -9.87 -7.76 20.26 23.28 50.00 61.11 6.60 -
EY -10.14 -12.89 4.94 4.30 2.00 1.64 15.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.53 0.53 0.53 0.71 1.22 1.11 -14.35%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment