[CUSCAPI] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.35%
YoY- 82.79%
Quarter Report
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 51,248 50,038 59,513 53,327 46,832 36,505 40,927 3.81%
PBT -7,982 76 6,762 11,122 6,991 -462 2,419 -
Tax -731 -245 -187 -138 -982 10 -536 5.30%
NP -8,713 -169 6,575 10,984 6,009 -452 1,883 -
-
NP to SH -8,890 -200 6,575 10,984 6,009 -452 1,885 -
-
Tax Rate - 322.37% 2.77% 1.24% 14.05% - 22.16% -
Total Cost 59,961 50,207 52,938 42,343 40,823 36,957 39,044 7.40%
-
Net Worth 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 3,718 3,697 6,231 - - - -
Div Payout % - 0.00% 56.24% 56.74% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
NOSH 433,444 430,461 246,444 223,333 221,475 221,142 226,250 11.43%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -17.00% -0.34% 11.05% 20.60% 12.83% -1.24% 4.60% -
ROE -10.79% -0.19% 10.67% 23.42% 15.07% -1.20% 4.90% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.82 11.62 24.15 23.88 21.15 16.51 18.09 -6.84%
EPS -2.05 -0.05 2.67 4.92 2.71 -0.20 0.83 -
DPS 0.00 0.86 1.50 2.80 0.00 0.00 0.00 -
NAPS 0.19 0.25 0.25 0.21 0.18 0.17 0.17 1.87%
Adjusted Per Share Value based on latest NOSH - 223,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.50 5.37 6.38 5.72 5.02 3.92 4.39 3.82%
EPS -0.95 -0.02 0.71 1.18 0.64 -0.05 0.20 -
DPS 0.00 0.40 0.40 0.67 0.00 0.00 0.00 -
NAPS 0.0883 0.1154 0.0661 0.0503 0.0428 0.0403 0.0413 13.49%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.295 0.395 0.34 0.41 0.17 0.09 0.12 -
P/RPS 2.50 3.40 1.41 1.72 0.80 0.55 0.66 24.84%
P/EPS -14.38 -850.16 12.74 8.34 6.27 -44.03 14.40 -
EY -6.95 -0.12 7.85 12.00 15.96 -2.27 6.94 -
DY 0.00 2.19 4.41 6.83 0.00 0.00 0.00 -
P/NAPS 1.55 1.58 1.36 1.95 0.94 0.53 0.71 13.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 -
Price 0.21 0.415 0.35 0.44 0.23 0.14 0.09 -
P/RPS 1.78 3.57 1.45 1.84 1.09 0.85 0.50 23.55%
P/EPS -10.24 -893.21 13.12 8.95 8.48 -68.50 10.80 -
EY -9.77 -0.11 7.62 11.18 11.80 -1.46 9.26 -
DY 0.00 2.08 4.29 6.36 0.00 0.00 0.00 -
P/NAPS 1.11 1.66 1.40 2.10 1.28 0.82 0.53 13.10%

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