[CUSCAPI] YoY Annual (Unaudited) 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
YoY- -21.45%
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 43,794 51,934 48,401 58,943 53,595 48,903 38,805 2.03%
PBT -24,370 -6,799 -2,924 6,798 8,806 10,011 507 -
Tax 41 -196 -965 -18 -175 -888 -246 -
NP -24,329 -6,995 -3,889 6,780 8,631 9,123 261 -
-
NP to SH -24,329 -6,957 -3,930 6,780 8,631 9,123 261 -
-
Tax Rate - - - 0.26% 1.99% 8.87% 48.52% -
Total Cost 68,123 58,929 52,290 52,163 44,964 39,780 38,544 9.95%
-
Net Worth 65,283 78,054 73,897 63,635 53,993 42,227 36,975 9.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 5,542 3,671 3,374 5,778 - -
Div Payout % - - 0.00% 54.15% 39.10% 63.34% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 65,283 78,054 73,897 63,635 53,993 42,227 36,975 9.93%
NOSH 435,223 433,636 369,489 244,750 224,973 222,249 217,500 12.24%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -55.55% -13.47% -8.03% 11.50% 16.10% 18.66% 0.67% -
ROE -37.27% -8.91% -5.32% 10.65% 15.99% 21.60% 0.71% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.06 11.98 13.10 24.08 23.82 22.00 17.84 -9.10%
EPS -5.59 -1.60 -1.06 2.77 3.83 4.10 0.12 -
DPS 0.00 0.00 1.50 1.50 1.50 2.60 0.00 -
NAPS 0.15 0.18 0.20 0.26 0.24 0.19 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 243,582
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.61 5.47 5.10 6.21 5.65 5.15 4.09 2.01%
EPS -2.56 -0.73 -0.41 0.71 0.91 0.96 0.03 -
DPS 0.00 0.00 0.58 0.39 0.36 0.61 0.00 -
NAPS 0.0688 0.0822 0.0778 0.067 0.0569 0.0445 0.0389 9.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.14 0.15 0.41 0.34 0.39 0.23 0.10 -
P/RPS 1.39 1.25 3.13 1.41 1.64 1.05 0.56 16.35%
P/EPS -2.50 -9.35 -38.55 12.27 10.17 5.60 83.33 -
EY -39.93 -10.70 -2.59 8.15 9.84 17.85 1.20 -
DY 0.00 0.00 3.66 4.41 3.85 11.30 0.00 -
P/NAPS 0.93 0.83 2.05 1.31 1.63 1.21 0.59 7.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.115 0.21 0.40 0.33 0.40 0.26 0.14 -
P/RPS 1.14 1.75 3.05 1.37 1.68 1.18 0.78 6.52%
P/EPS -2.06 -13.09 -37.61 11.91 10.43 6.33 116.67 -
EY -48.61 -7.64 -2.66 8.39 9.59 15.79 0.86 -
DY 0.00 0.00 3.75 4.55 3.75 10.00 0.00 -
P/NAPS 0.77 1.17 2.00 1.27 1.67 1.37 0.82 -1.04%

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