[CUSCAPI] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -7.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 22,497 26,014 30,112 18,393 18,185 18,110 0 -
PBT -1,884 -1,662 1,568 1,518 1,533 1,956 0 -
Tax -14 -320 -984 -196 -101 -102 0 -
NP -1,898 -1,982 584 1,322 1,432 1,854 0 -
-
NP to SH -1,848 -1,982 584 1,322 1,432 1,854 0 -
-
Tax Rate - - 62.76% 12.91% 6.59% 5.21% - -
Total Cost 24,395 27,996 29,528 17,071 16,753 16,256 0 -
-
Net Worth 18,276 1,288,299 20,439 18,324 17,282 1,854 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 18,276 1,288,299 20,439 18,324 17,282 1,854 0 -
NOSH 152,307 9,910,000 145,999 130,891 123,448 18,540 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -8.44% -7.62% 1.94% 7.19% 7.87% 10.24% 0.00% -
ROE -10.11% -0.15% 2.86% 7.21% 8.29% 100.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.77 0.26 20.62 14.05 14.73 97.68 0.00 -
EPS -1.21 -0.02 0.40 1.01 1.16 10.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.14 0.14 0.14 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 154,375
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.40 2.77 3.21 1.96 1.94 1.93 0.00 -
EPS -0.20 -0.21 0.06 0.14 0.15 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 1.3728 0.0218 0.0195 0.0184 0.002 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.09 0.12 0.14 0.19 0.23 0.00 0.00 -
P/RPS 0.61 45.71 0.68 1.35 1.56 0.00 0.00 -
P/EPS -7.42 -600.00 35.00 18.81 19.83 0.00 0.00 -
EY -13.48 -0.17 2.86 5.32 5.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 1.00 1.36 1.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 24/08/05 25/05/05 25/02/05 29/11/04 11/08/04 - -
Price 0.08 0.10 0.11 0.17 0.18 0.31 0.00 -
P/RPS 0.54 38.09 0.53 1.21 1.22 0.32 0.00 -
P/EPS -6.59 -500.00 27.50 16.83 15.52 3.10 0.00 -
EY -15.17 -0.20 3.64 5.94 6.44 32.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.79 1.21 1.29 3.10 0.00 -

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 ⃤ & 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