[CUSCAPI] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -40.89%
YoY--%
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 7,893 7,433 6,117 7,528 0 -
PBT 307 1,476 346 392 0 -
Tax -97 -140 -20 -246 0 -
NP 210 1,336 326 146 0 -
-
NP to SH 210 1,336 315 146 0 -
-
Tax Rate 31.60% 9.49% 5.78% 62.76% - -
Total Cost 7,683 6,097 5,791 7,382 0 -
-
Net Worth 41,999 32,852 19,499 20,439 0 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 41,999 32,852 19,499 20,439 0 -
NOSH 233,333 219,016 150,000 145,999 0 -
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.66% 17.97% 5.33% 1.94% 0.00% -
ROE 0.50% 4.07% 1.62% 0.71% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.38 3.39 4.08 5.16 0.00 -
EPS 0.09 0.61 0.21 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.15 0.13 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 145,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.83 0.78 0.64 0.79 0.00 -
EPS 0.02 0.14 0.03 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0346 0.0205 0.0215 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.21 0.25 0.14 0.14 0.00 -
P/RPS 6.21 7.37 3.43 2.72 0.00 -
P/EPS 233.33 40.98 66.67 140.00 0.00 -
EY 0.43 2.44 1.50 0.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.67 1.08 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/08 30/05/07 26/05/06 25/05/05 - -
Price 0.22 0.25 0.14 0.11 0.00 -
P/RPS 6.50 7.37 3.43 2.13 0.00 -
P/EPS 244.44 40.98 66.67 110.00 0.00 -
EY 0.41 2.44 1.50 0.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.67 1.08 0.79 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