[CUSCAPI] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 34,634 26,072 26,014 18,110 0 -
PBT 6,436 3,484 -1,662 1,956 0 -
Tax -864 -190 -320 -102 0 -
NP 5,572 3,294 -1,982 1,854 0 -
-
NP to SH 5,572 3,138 -1,982 1,854 0 -
-
Tax Rate 13.42% 5.45% - 5.21% - -
Total Cost 29,062 22,778 27,996 16,256 0 -
-
Net Worth 35,377 21,326 1,288,299 1,854 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 35,377 21,326 1,288,299 1,854 0 -
NOSH 221,111 152,330 9,910,000 18,540 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.09% 12.63% -7.62% 10.24% 0.00% -
ROE 15.75% 14.71% -0.15% 100.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.66 17.12 0.26 97.68 0.00 -
EPS 2.52 2.06 -0.02 10.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 33,700
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.67 2.76 2.75 1.92 0.00 -
EPS 0.59 0.33 -0.21 0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0226 1.3634 0.002 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 - - -
Price 0.22 0.16 0.12 0.00 0.00 -
P/RPS 1.40 0.93 45.71 0.00 0.00 -
P/EPS 8.73 7.77 -600.00 0.00 0.00 -
EY 11.45 12.88 -0.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.14 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/07 28/08/06 24/08/05 11/08/04 - -
Price 0.21 0.17 0.10 0.31 0.00 -
P/RPS 1.34 0.99 38.09 0.32 0.00 -
P/EPS 8.33 8.25 -500.00 3.10 0.00 -
EY 12.00 12.12 -0.20 32.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.21 0.77 3.10 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