[CUSCAPI] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -53.4%
YoY- -47.41%
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 13,183 10,992 8,692 13,339 8,200 4,866 4,754 18.52%
PBT 4,218 1,198 229 1,534 2,864 -839 368 50.12%
Tax -46 -140 115 -287 -493 233 -121 -14.88%
NP 4,172 1,058 344 1,247 2,371 -606 247 60.14%
-
NP to SH 4,172 1,058 344 1,247 2,371 -606 247 60.14%
-
Tax Rate 1.09% 11.69% -50.22% 18.71% 17.21% - 32.88% -
Total Cost 9,011 9,934 8,348 12,092 5,829 5,472 4,507 12.23%
-
Net Worth 42,290 37,470 37,966 40,082 32,930 19,694 21,612 11.83%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,893 - - - - - - -
Div Payout % 69.36% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 42,290 37,470 37,966 40,082 32,930 19,694 21,612 11.83%
NOSH 222,580 220,416 223,333 222,678 219,537 151,499 154,375 6.28%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 31.65% 9.63% 3.96% 9.35% 28.91% -12.45% 5.20% -
ROE 9.87% 2.82% 0.91% 3.11% 7.20% -3.08% 1.14% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.92 4.99 3.89 5.99 3.74 3.21 3.08 11.49%
EPS 1.88 0.48 0.15 0.56 1.08 -0.40 0.16 50.75%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.17 0.18 0.15 0.13 0.14 5.21%
Adjusted Per Share Value based on latest NOSH - 222,678
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.39 1.16 0.92 1.41 0.86 0.51 0.50 18.56%
EPS 0.44 0.11 0.04 0.13 0.25 -0.06 0.03 56.42%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0395 0.04 0.0422 0.0347 0.0207 0.0228 11.78%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.23 0.10 0.09 0.19 0.17 0.10 0.19 -
P/RPS 3.88 2.01 2.31 3.17 4.55 3.11 6.17 -7.43%
P/EPS 12.27 20.83 58.43 33.93 15.74 -25.00 118.75 -31.48%
EY 8.15 4.80 1.71 2.95 6.35 -4.00 0.84 46.01%
DY 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.59 0.53 1.06 1.13 0.77 1.36 -1.92%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 28/02/06 25/02/05 -
Price 0.26 0.14 0.09 0.20 0.26 0.11 0.17 -
P/RPS 4.39 2.81 2.31 3.34 6.96 3.42 5.52 -3.74%
P/EPS 13.87 29.17 58.43 35.71 24.07 -27.50 106.25 -28.76%
EY 7.21 3.43 1.71 2.80 4.15 -3.64 0.94 40.41%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.82 0.53 1.11 1.73 0.85 1.21 2.09%

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