[CUSCAPI] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 14.29%
YoY--%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,738 21,616 22,334 21,399 13,871 9,127 4,543 183.14%
PBT -2,253 -1,052 -298 1,652 1,260 898 726 -
Tax 138 -172 -266 -376 -238 -76 -52 -
NP -2,115 -1,224 -564 1,276 1,022 822 674 -
-
NP to SH -1,992 -1,186 -643 1,168 1,022 822 674 -
-
Tax Rate - - - 22.76% 18.89% 8.46% 7.16% -
Total Cost 23,853 22,840 22,898 20,123 12,849 8,305 3,869 235.11%
-
Net Worth 19,694 18,230 1,478,099 20,439 21,612 20,579 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 19,694 18,230 1,478,099 20,439 21,612 20,579 0 -
NOSH 151,499 151,923 11,370,000 145,999 154,375 146,999 33,700 171.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -9.73% -5.66% -2.53% 5.96% 7.37% 9.01% 14.84% -
ROE -10.11% -6.51% -0.04% 5.71% 4.73% 3.99% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.35 14.23 0.20 14.66 8.99 6.21 13.48 4.24%
EPS -1.31 -0.78 -0.01 0.80 0.66 0.56 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.13 0.14 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 145,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.30 2.29 2.36 2.26 1.47 0.97 0.48 183.41%
EPS -0.21 -0.13 -0.07 0.12 0.11 0.09 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0193 1.5643 0.0216 0.0229 0.0218 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.10 0.09 0.12 0.14 0.19 0.23 0.00 -
P/RPS 0.70 0.63 61.09 0.96 2.11 3.70 0.00 -
P/EPS -7.61 -11.53 -2,121.93 17.50 28.70 41.13 0.00 -
EY -13.15 -8.67 -0.05 5.71 3.48 2.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.92 1.00 1.36 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 18/11/05 24/08/05 25/05/05 - - - -
Price 0.11 0.08 0.10 0.11 0.00 0.00 0.00 -
P/RPS 0.77 0.56 50.91 0.75 0.00 0.00 0.00 -
P/EPS -8.37 -10.25 -1,768.27 13.75 0.00 0.00 0.00 -
EY -11.95 -9.76 -0.06 7.27 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.67 0.77 0.79 0.00 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