[CUSCAPI] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -365.85%
YoY- -410.48%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 38,805 37,084 32,002 29,508 36,280 36,784 37,994 1.41%
PBT 507 -921 -3,106 -2,592 1,169 1,180 870 -30.16%
Tax -246 -141 -34 -16 -189 -332 -322 -16.38%
NP 261 -1,062 -3,140 -2,608 980 848 548 -38.93%
-
NP to SH 261 -1,062 -3,140 -2,608 981 848 550 -39.07%
-
Tax Rate 48.52% - - - 16.17% 28.14% 37.01% -
Total Cost 38,544 38,146 35,142 32,116 35,300 35,936 37,446 1.94%
-
Net Worth 36,975 37,636 35,402 38,220 37,544 37,282 38,958 -3.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,975 37,636 35,402 38,220 37,544 37,282 38,958 -3.41%
NOSH 217,500 221,388 221,267 224,827 220,851 219,310 229,166 -3.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.67% -2.87% -9.81% -8.84% 2.70% 2.31% 1.44% -
ROE 0.71% -2.82% -8.87% -6.82% 2.61% 2.27% 1.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.84 16.75 14.46 13.12 16.43 16.77 16.58 4.99%
EPS 0.12 -0.48 -1.42 -1.16 0.44 0.39 0.24 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 224,827
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.09 3.91 3.37 3.11 3.82 3.87 4.00 1.49%
EPS 0.03 -0.11 -0.33 -0.27 0.10 0.09 0.06 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0396 0.0373 0.0403 0.0395 0.0393 0.041 -3.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.10 0.09 0.10 0.09 0.09 0.12 0.17 -
P/RPS 0.56 0.54 0.69 0.69 0.55 0.72 1.03 -33.31%
P/EPS 83.33 -18.75 -7.05 -7.76 20.26 31.03 70.83 11.41%
EY 1.20 -5.33 -14.19 -12.89 4.94 3.22 1.41 -10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.63 0.53 0.53 0.71 1.00 -29.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/02/10 24/02/10 19/05/09 27/02/09 13/11/08 18/08/08 -
Price 0.14 0.14 0.14 0.09 0.09 0.09 0.12 -
P/RPS 0.78 0.84 0.97 0.69 0.55 0.54 0.72 5.46%
P/EPS 116.67 -29.17 -9.87 -7.76 20.26 23.28 50.00 75.65%
EY 0.86 -3.43 -10.14 -12.89 4.94 4.30 2.00 -42.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.88 0.53 0.53 0.53 0.71 10.04%

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