[CUSCAPI] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -289.53%
YoY- -410.48%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 12,128 15,417 10,496 7,377 7,893 7,433 6,117 12.07%
PBT 619 2,511 798 -648 307 1,476 346 10.17%
Tax -52 -557 -87 -4 -97 -140 -20 17.24%
NP 567 1,954 711 -652 210 1,336 326 9.65%
-
NP to SH 567 1,954 711 -652 210 1,336 315 10.28%
-
Tax Rate 8.40% 22.18% 10.90% - 31.60% 9.49% 5.78% -
Total Cost 11,561 13,463 9,785 8,029 7,683 6,097 5,791 12.20%
-
Net Worth 56,699 44,409 39,993 38,220 41,999 32,852 19,499 19.45%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,697 - - - - - - -
Div Payout % 652.17% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 56,699 44,409 39,993 38,220 41,999 32,852 19,499 19.45%
NOSH 246,521 222,045 222,187 224,827 233,333 219,016 150,000 8.62%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.68% 12.67% 6.77% -8.84% 2.66% 17.97% 5.33% -
ROE 1.00% 4.40% 1.78% -1.71% 0.50% 4.07% 1.62% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.92 6.94 4.72 3.28 3.38 3.39 4.08 3.16%
EPS 0.23 0.88 0.32 -0.29 0.09 0.61 0.21 1.52%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.18 0.17 0.18 0.15 0.13 9.96%
Adjusted Per Share Value based on latest NOSH - 224,827
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.28 1.62 1.11 0.78 0.83 0.78 0.64 12.23%
EPS 0.06 0.21 0.07 -0.07 0.02 0.14 0.03 12.23%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0468 0.0421 0.0403 0.0442 0.0346 0.0205 19.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.37 0.27 0.09 0.09 0.21 0.25 0.14 -
P/RPS 7.52 3.89 1.91 2.74 6.21 7.37 3.43 13.96%
P/EPS 160.87 30.68 28.13 -31.03 233.33 40.98 66.67 15.79%
EY 0.62 3.26 3.56 -3.22 0.43 2.44 1.50 -13.68%
DY 4.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.35 0.50 0.53 1.17 1.67 1.08 6.87%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 26/05/06 -
Price 0.35 0.49 0.10 0.09 0.22 0.25 0.14 -
P/RPS 7.11 7.06 2.12 2.74 6.50 7.37 3.43 12.90%
P/EPS 152.17 55.68 31.25 -31.03 244.44 40.98 66.67 14.73%
EY 0.66 1.80 3.20 -3.22 0.41 2.44 1.50 -12.77%
DY 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.45 0.56 0.53 1.22 1.67 1.08 5.85%

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