[CUSCAPI] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -96.87%
YoY- -84.28%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 15,417 10,496 7,377 7,893 7,433 6,117 7,528 12.68%
PBT 2,511 798 -648 307 1,476 346 392 36.25%
Tax -557 -87 -4 -97 -140 -20 -246 14.58%
NP 1,954 711 -652 210 1,336 326 146 54.05%
-
NP to SH 1,954 711 -652 210 1,336 315 146 54.05%
-
Tax Rate 22.18% 10.90% - 31.60% 9.49% 5.78% 62.76% -
Total Cost 13,463 9,785 8,029 7,683 6,097 5,791 7,382 10.52%
-
Net Worth 44,409 39,993 38,220 41,999 32,852 19,499 20,439 13.80%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 44,409 39,993 38,220 41,999 32,852 19,499 20,439 13.80%
NOSH 222,045 222,187 224,827 233,333 219,016 150,000 145,999 7.23%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.67% 6.77% -8.84% 2.66% 17.97% 5.33% 1.94% -
ROE 4.40% 1.78% -1.71% 0.50% 4.07% 1.62% 0.71% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.94 4.72 3.28 3.38 3.39 4.08 5.16 5.06%
EPS 0.88 0.32 -0.29 0.09 0.61 0.21 0.10 43.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.18 0.15 0.13 0.14 6.12%
Adjusted Per Share Value based on latest NOSH - 233,333
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.62 1.11 0.78 0.83 0.78 0.64 0.79 12.70%
EPS 0.21 0.07 -0.07 0.02 0.14 0.03 0.02 47.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.0421 0.0403 0.0442 0.0346 0.0205 0.0215 13.83%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.27 0.09 0.09 0.21 0.25 0.14 0.14 -
P/RPS 3.89 1.91 2.74 6.21 7.37 3.43 2.72 6.14%
P/EPS 30.68 28.13 -31.03 233.33 40.98 66.67 140.00 -22.34%
EY 3.26 3.56 -3.22 0.43 2.44 1.50 0.71 28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.50 0.53 1.17 1.67 1.08 1.00 5.12%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 26/05/06 25/05/05 -
Price 0.49 0.10 0.09 0.22 0.25 0.14 0.11 -
P/RPS 7.06 2.12 2.74 6.50 7.37 3.43 2.13 22.09%
P/EPS 55.68 31.25 -31.03 244.44 40.98 66.67 110.00 -10.72%
EY 1.80 3.20 -3.22 0.41 2.44 1.50 0.91 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.56 0.53 1.22 1.67 1.08 0.79 20.74%

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