[CUSCAPI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.83%
YoY- 28.3%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 27,588 18,997 7,893 38,678 25,340 17,317 7,433 139.14%
PBT 885 435 307 7,665 6,131 3,218 1,476 -28.82%
Tax -249 -161 -97 -956 -669 -432 -140 46.64%
NP 636 274 210 6,709 5,462 2,786 1,336 -38.94%
-
NP to SH 636 275 210 6,710 5,463 2,786 1,336 -38.94%
-
Tax Rate 28.14% 37.01% 31.60% 12.47% 10.91% 13.42% 9.49% -
Total Cost 26,952 18,723 7,683 31,969 19,878 14,531 6,097 168.62%
-
Net Worth 37,282 38,958 41,999 39,861 37,599 35,377 32,852 8.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 37,282 38,958 41,999 39,861 37,599 35,377 32,852 8.77%
NOSH 219,310 229,166 233,333 221,452 221,174 221,111 219,016 0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.31% 1.44% 2.66% 17.35% 21.55% 16.09% 17.97% -
ROE 1.71% 0.71% 0.50% 16.83% 14.53% 7.88% 4.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.58 8.29 3.38 17.47 11.46 7.83 3.39 139.12%
EPS 0.29 0.12 0.09 3.03 2.47 1.26 0.61 -39.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.18 0.17 0.16 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 222,678
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.91 2.00 0.83 4.07 2.67 1.82 0.78 139.97%
EPS 0.07 0.03 0.02 0.71 0.58 0.29 0.14 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.041 0.0442 0.042 0.0396 0.0373 0.0346 8.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.17 0.21 0.19 0.23 0.22 0.25 -
P/RPS 0.95 2.05 6.21 1.09 2.01 2.81 7.37 -74.38%
P/EPS 41.38 141.67 233.33 6.27 9.31 17.46 40.98 0.64%
EY 2.42 0.71 0.43 15.95 10.74 5.73 2.44 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 1.17 1.06 1.35 1.38 1.67 -43.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 18/08/08 13/05/08 28/02/08 07/11/07 10/08/07 30/05/07 -
Price 0.09 0.12 0.22 0.20 0.20 0.21 0.25 -
P/RPS 0.72 1.45 6.50 1.15 1.75 2.68 7.37 -78.69%
P/EPS 31.03 100.00 244.44 6.60 8.10 16.67 40.98 -16.88%
EY 3.22 1.00 0.41 15.15 12.35 6.00 2.44 20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 1.22 1.11 1.18 1.31 1.67 -53.37%

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