[CUSCAPI] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 65.26%
YoY- -368.71%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 8,591 8,022 8,337 3,866 4,584 0 -
PBT 450 2,912 1,558 -582 172 0 -
Tax -88 -236 -270 70 -25 0 -
NP 362 2,676 1,288 -512 147 0 -
-
NP to SH 362 2,676 1,289 -395 147 0 -
-
Tax Rate 19.56% 8.10% 17.33% - 14.53% - -
Total Cost 8,229 5,346 7,049 4,378 4,437 0 -
-
Net Worth 38,462 37,909 25,780 18,230 20,579 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 38,462 37,909 25,780 18,230 20,579 0 -
NOSH 226,250 222,999 184,142 151,923 146,999 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.21% 33.36% 15.45% -13.24% 3.21% 0.00% -
ROE 0.94% 7.06% 5.00% -2.17% 0.71% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.80 3.60 4.53 2.54 3.12 0.00 -
EPS 0.16 1.20 0.70 -0.26 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.14 0.12 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 151,923
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.92 0.86 0.89 0.41 0.49 0.00 -
EPS 0.04 0.29 0.14 -0.04 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0407 0.0277 0.0196 0.0221 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.12 0.23 0.17 0.09 0.23 0.00 -
P/RPS 3.16 6.39 3.75 3.54 7.38 0.00 -
P/EPS 75.00 19.17 24.29 -34.62 230.00 0.00 -
EY 1.33 5.22 4.12 -2.89 0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.35 1.21 0.75 1.64 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/08 07/11/07 19/12/06 18/11/05 29/11/04 - -
Price 0.09 0.20 0.17 0.08 0.18 0.00 -
P/RPS 2.37 5.56 3.75 3.14 5.77 0.00 -
P/EPS 56.25 16.67 24.29 -30.77 180.00 0.00 -
EY 1.78 6.00 4.12 -3.25 0.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.18 1.21 0.67 1.29 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