[CUSCAPI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.86%
YoY--%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 13,007 7,528 18,393 13,639 9,055 0 0 -
PBT -831 392 1,518 1,150 978 0 0 -
Tax -160 -246 -196 -76 -51 0 0 -
NP -991 146 1,322 1,074 927 0 0 -
-
NP to SH -991 146 1,322 1,074 927 0 0 -
-
Tax Rate - 62.76% 12.91% 6.61% 5.21% - - -
Total Cost 13,998 7,382 17,071 12,565 8,128 0 0 -
-
Net Worth 1,288,299 20,439 18,324 17,282 1,854 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,288,299 20,439 18,324 17,282 1,854 0 0 -
NOSH 9,910,000 145,999 130,891 123,448 18,540 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.62% 1.94% 7.19% 7.87% 10.24% 0.00% 0.00% -
ROE -0.08% 0.71% 7.21% 6.21% 50.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.13 5.16 14.05 11.05 48.84 0.00 0.00 -
EPS -0.01 0.10 1.01 0.87 5.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.10 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 146,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.39 0.80 1.96 1.45 0.96 0.00 0.00 -
EPS -0.11 0.02 0.14 0.11 0.10 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3728 0.0218 0.0195 0.0184 0.002 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - - - -
Price 0.12 0.14 0.19 0.23 0.00 0.00 0.00 -
P/RPS 91.43 2.72 1.35 2.08 0.00 0.00 0.00 -
P/EPS -1,200.00 140.00 18.81 26.44 0.00 0.00 0.00 -
EY -0.08 0.71 5.32 3.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.36 1.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 25/02/05 29/11/04 11/08/04 - - -
Price 0.10 0.11 0.17 0.18 0.31 0.00 0.00 -
P/RPS 76.19 2.13 1.21 1.63 0.63 0.00 0.00 -
P/EPS -1,000.00 110.00 16.83 20.69 6.20 0.00 0.00 -
EY -0.10 0.91 5.94 4.83 16.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 1.21 1.29 3.10 0.00 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