[CUSCAPI] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 21.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 33,539 26,239 21,616 9,127 54.31%
PBT 8,994 2,461 -1,052 898 115.55%
Tax -1,161 -217 -172 -76 148.12%
NP 7,833 2,244 -1,224 822 112.00%
-
NP to SH 7,833 2,252 -1,186 822 112.00%
-
Tax Rate 12.91% 8.82% - 8.46% -
Total Cost 25,706 23,995 22,840 8,305 45.73%
-
Net Worth 37,909 25,780 18,230 20,579 22.58%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 37,909 25,780 18,230 20,579 22.58%
NOSH 222,999 184,142 151,923 146,999 14.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.35% 8.55% -5.66% 9.01% -
ROE 20.66% 8.74% -6.51% 3.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.04 14.25 14.23 6.21 34.29%
EPS 3.51 1.22 -0.78 0.56 84.37%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.14 0.12 0.14 6.68%
Adjusted Per Share Value based on latest NOSH - 146,999
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.57 2.80 2.30 0.97 54.39%
EPS 0.83 0.24 -0.13 0.09 109.70%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0275 0.0194 0.0219 22.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.23 0.17 0.09 0.23 -
P/RPS 1.53 1.19 0.63 3.70 -25.49%
P/EPS 6.55 13.90 -11.53 41.13 -45.79%
EY 15.27 7.19 -8.67 2.43 84.53%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.21 0.75 1.64 -6.28%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 07/11/07 19/12/06 18/11/05 - -
Price 0.20 0.17 0.08 0.00 -
P/RPS 1.33 1.19 0.56 0.00 -
P/EPS 5.69 13.90 -10.25 0.00 -
EY 17.56 7.19 -9.76 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 0.67 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