[CUSCAPI] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 184.31%
YoY- 113.81%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,492 12,910 9,978 11,812 8,591 8,022 8,337 9.64%
PBT 1,137 1,815 1,470 862 450 2,912 1,558 -5.11%
Tax -28 -6 -119 -88 -88 -236 -270 -31.43%
NP 1,109 1,809 1,351 774 362 2,676 1,288 -2.46%
-
NP to SH 1,109 1,809 1,351 774 362 2,676 1,289 -2.47%
-
Tax Rate 2.46% 0.33% 8.10% 10.21% 19.56% 8.10% 17.33% -
Total Cost 13,383 11,101 8,627 11,038 8,229 5,346 7,049 11.26%
-
Net Worth 61,611 46,899 39,865 37,594 38,462 37,909 25,780 15.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 61,611 46,899 39,865 37,594 38,462 37,909 25,780 15.61%
NOSH 246,444 223,333 221,475 221,142 226,250 222,999 184,142 4.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.65% 14.01% 13.54% 6.55% 4.21% 33.36% 15.45% -
ROE 1.80% 3.86% 3.39% 2.06% 0.94% 7.06% 5.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.88 5.78 4.51 5.34 3.80 3.60 4.53 4.43%
EPS 0.45 0.81 0.61 0.35 0.16 1.20 0.70 -7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.18 0.17 0.17 0.17 0.14 10.13%
Adjusted Per Share Value based on latest NOSH - 221,142
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.53 1.36 1.05 1.24 0.90 0.85 0.88 9.64%
EPS 0.12 0.19 0.14 0.08 0.04 0.28 0.14 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0494 0.042 0.0396 0.0405 0.0399 0.0272 15.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.41 0.17 0.09 0.12 0.23 0.17 -
P/RPS 5.78 7.09 3.77 1.68 3.16 6.39 3.75 7.47%
P/EPS 75.56 50.62 27.87 25.71 75.00 19.17 24.29 20.80%
EY 1.32 1.98 3.59 3.89 1.33 5.22 4.12 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.95 0.94 0.53 0.71 1.35 1.21 1.96%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 -
Price 0.35 0.44 0.23 0.14 0.09 0.20 0.17 -
P/RPS 5.95 7.61 5.11 2.62 2.37 5.56 3.75 7.99%
P/EPS 77.78 54.32 37.70 40.00 56.25 16.67 24.29 21.38%
EY 1.29 1.84 2.65 2.50 1.78 6.00 4.12 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.10 1.28 0.82 0.53 1.18 1.21 2.45%

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