[CUSCAPI] QoQ 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 22,334 21,399 13,871 9,127 4,543 0 -
PBT -298 1,652 1,260 898 726 0 -
Tax -266 -376 -238 -76 -52 0 -
NP -564 1,276 1,022 822 674 0 -
-
NP to SH -643 1,168 1,022 822 674 0 -
-
Tax Rate - 22.76% 18.89% 8.46% 7.16% - -
Total Cost 22,898 20,123 12,849 8,305 3,869 0 -
-
Net Worth 1,478,099 20,439 21,612 20,579 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,478,099 20,439 21,612 20,579 0 0 -
NOSH 11,370,000 145,999 154,375 146,999 33,700 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.53% 5.96% 7.37% 9.01% 14.84% 0.00% -
ROE -0.04% 5.71% 4.73% 3.99% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.20 14.66 8.99 6.21 13.48 0.00 -
EPS -0.01 0.80 0.66 0.56 2.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 146,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.38 2.28 1.48 0.97 0.48 0.00 -
EPS -0.07 0.12 0.11 0.09 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.575 0.0218 0.023 0.0219 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.12 0.14 0.19 0.23 0.00 0.00 -
P/RPS 61.09 0.96 2.11 3.70 0.00 0.00 -
P/EPS -2,121.93 17.50 28.70 41.13 0.00 0.00 -
EY -0.05 5.71 3.48 2.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.36 1.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/08/05 25/05/05 - - - - -
Price 0.10 0.11 0.00 0.00 0.00 0.00 -
P/RPS 50.91 0.75 0.00 0.00 0.00 0.00 -
P/EPS -1,768.27 13.75 0.00 0.00 0.00 0.00 -
EY -0.06 7.27 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.00 0.00 0.00 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