[CUSCAPI] YoY 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- 456.92%
YoY- -86.47%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 12,910 9,978 11,812 8,591 8,022 8,337 3,866 22.24%
PBT 1,815 1,470 862 450 2,912 1,558 -582 -
Tax -6 -119 -88 -88 -236 -270 70 -
NP 1,809 1,351 774 362 2,676 1,288 -512 -
-
NP to SH 1,809 1,351 774 362 2,676 1,289 -395 -
-
Tax Rate 0.33% 8.10% 10.21% 19.56% 8.10% 17.33% - -
Total Cost 11,101 8,627 11,038 8,229 5,346 7,049 4,378 16.76%
-
Net Worth 46,899 39,865 37,594 38,462 37,909 25,780 18,230 17.04%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 46,899 39,865 37,594 38,462 37,909 25,780 18,230 17.04%
NOSH 223,333 221,475 221,142 226,250 222,999 184,142 151,923 6.62%
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 14.01% 13.54% 6.55% 4.21% 33.36% 15.45% -13.24% -
ROE 3.86% 3.39% 2.06% 0.94% 7.06% 5.00% -2.17% -
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 5.78 4.51 5.34 3.80 3.60 4.53 2.54 14.68%
EPS 0.81 0.61 0.35 0.16 1.20 0.70 -0.26 -
DPS 0.00 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 1.38 1.07 1.27 0.92 0.86 0.89 0.41 22.40%
EPS 0.19 0.14 0.08 0.04 0.29 0.14 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0428 0.0403 0.0413 0.0407 0.0277 0.0196 17.00%
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 7.09 3.77 1.68 3.16 6.39 3.75 3.54 12.26%
P/EPS 50.62 27.87 25.71 75.00 19.17 24.29 -34.62 -
EY 1.98 3.59 3.89 1.33 5.22 4.12 -2.89 -
DY 0.00 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 7.61 5.11 2.62 2.37 5.56 3.75 3.14 15.89%
P/EPS 54.32 37.70 40.00 56.25 16.67 24.29 -30.77 -
EY 1.84 2.65 2.50 1.78 6.00 4.12 -3.25 -
DY 0.00 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