[CUSCAPI] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 131.27%
YoY- -88.36%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 40,144 35,720 27,813 27,588 25,340 21,374 16,873 15.53%
PBT 6,904 5,793 -691 885 6,131 3,300 -1,413 -
Tax -92 -843 -106 -249 -669 -365 -11 42.44%
NP 6,812 4,950 -797 636 5,462 2,935 -1,424 -
-
NP to SH 6,812 4,950 -797 636 5,463 2,859 -1,386 -
-
Tax Rate 1.33% 14.55% - 28.14% 10.91% 11.06% - -
Total Cost 33,332 30,770 28,610 26,952 19,878 18,439 18,297 10.50%
-
Net Worth 46,749 39,955 37,636 37,282 37,599 22,742 18,276 16.93%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,339 - - - - - - -
Div Payout % 49.02% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 46,749 39,955 37,636 37,282 37,599 22,742 18,276 16.93%
NOSH 222,614 221,973 221,388 219,310 221,174 162,443 152,307 6.52%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.97% 13.86% -2.87% 2.31% 21.55% 13.73% -8.44% -
ROE 14.57% 12.39% -2.12% 1.71% 14.53% 12.57% -7.58% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.03 16.09 12.56 12.58 11.46 13.16 11.08 8.44%
EPS 3.06 2.23 -0.36 0.29 2.47 1.76 -0.91 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.18 0.17 0.17 0.17 0.14 0.12 9.77%
Adjusted Per Share Value based on latest NOSH - 226,250
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.31 3.83 2.98 2.96 2.72 2.29 1.81 15.55%
EPS 0.73 0.53 -0.09 0.07 0.59 0.31 -0.15 -
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0429 0.0404 0.04 0.0403 0.0244 0.0196 16.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.41 0.17 0.09 0.12 0.23 0.17 0.09 -
P/RPS 2.27 1.06 0.72 0.95 2.01 1.29 0.81 18.72%
P/EPS 13.40 7.62 -25.00 41.38 9.31 9.66 -9.89 -
EY 7.46 13.12 -4.00 2.42 10.74 10.35 -10.11 -
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.94 0.53 0.71 1.35 1.21 0.75 17.25%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 18/11/05 -
Price 0.44 0.23 0.14 0.09 0.20 0.17 0.08 -
P/RPS 2.44 1.43 1.11 0.72 1.75 1.29 0.72 22.54%
P/EPS 14.38 10.31 -38.89 31.03 8.10 9.66 -8.79 -
EY 6.95 9.70 -2.57 3.22 12.35 10.35 -11.38 -
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.28 0.82 0.53 1.18 1.21 0.67 20.96%

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