[CUSCAPI] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.84%
YoY- -25.99%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,038 54,820 59,883 60,239 59,513 57,931 50,306 -0.35%
PBT 76 3,860 6,589 6,580 6,762 7,440 6,915 -95.04%
Tax -245 -122 -142 -192 -187 -165 329 -
NP -169 3,738 6,447 6,388 6,575 7,275 7,244 -
-
NP to SH -200 3,707 6,416 6,388 6,575 7,275 7,244 -
-
Tax Rate 322.37% 3.16% 2.16% 2.92% 2.77% 2.22% -4.76% -
Total Cost 50,207 51,082 53,436 53,851 52,938 50,656 43,062 10.76%
-
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,718 3,718 3,718 7,351 3,697 3,697 7,036 -34.61%
Div Payout % 0.00% 100.32% 57.96% 115.08% 56.24% 50.83% 97.13% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.23%
NOSH 430,461 370,999 247,916 243,582 246,444 244,444 246,521 44.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.34% 6.82% 10.77% 10.60% 11.05% 12.56% 14.40% -
ROE -0.19% 3.33% 10.35% 10.09% 10.67% 12.40% 12.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.62 14.78 24.15 24.73 24.15 23.70 20.41 -31.28%
EPS -0.05 1.00 2.59 2.62 2.67 2.98 2.94 -
DPS 0.86 1.00 1.50 3.00 1.50 1.51 2.85 -54.97%
NAPS 0.25 0.30 0.25 0.26 0.25 0.24 0.23 5.71%
Adjusted Per Share Value based on latest NOSH - 243,582
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.27 5.77 6.31 6.35 6.27 6.10 5.30 -0.37%
EPS -0.02 0.39 0.68 0.67 0.69 0.77 0.76 -
DPS 0.39 0.39 0.39 0.77 0.39 0.39 0.74 -34.72%
NAPS 0.1134 0.1172 0.0653 0.0667 0.0649 0.0618 0.0597 53.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.395 0.34 0.335 0.34 0.34 0.31 0.37 -
P/RPS 3.40 2.30 1.39 1.37 1.41 1.31 1.81 52.18%
P/EPS -850.16 34.03 12.94 12.96 12.74 10.42 12.59 -
EY -0.12 2.94 7.73 7.71 7.85 9.60 7.94 -
DY 2.19 2.95 4.48 8.82 4.41 4.88 7.71 -56.75%
P/NAPS 1.58 1.13 1.34 1.31 1.36 1.29 1.61 -1.24%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 -
Price 0.415 0.365 0.26 0.33 0.35 0.39 0.35 -
P/RPS 3.57 2.47 1.08 1.33 1.45 1.65 1.72 62.64%
P/EPS -893.21 36.53 10.05 12.58 13.12 13.10 11.91 -
EY -0.11 2.74 9.95 7.95 7.62 7.63 8.40 -
DY 2.08 2.75 5.77 9.09 4.29 3.88 8.15 -59.73%
P/NAPS 1.66 1.22 1.04 1.27 1.40 1.63 1.52 6.04%

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